Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2012-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -159.26%    YoY -     -104.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 180,710 155,304 141,315 138,180 140,262 132,152 149,246 13.59%
  QoQ % 16.36% 9.90% 2.27% -1.48% 6.14% -11.45% -
  Horiz. % 121.08% 104.06% 94.69% 92.59% 93.98% 88.55% 100.00%
PBT 19,120 7,532 2,960 438 1,266 3,284 7,064 94.10%
  QoQ % 153.85% 154.46% 574.77% -65.35% -61.45% -53.51% -
  Horiz. % 270.67% 106.63% 41.90% 6.21% 17.92% 46.49% 100.00%
Tax -2,562 -1,448 -2,336 -630 -942 -1,732 -779 120.99%
  QoQ % -76.93% 38.01% -270.40% 33.05% 45.61% -122.34% -
  Horiz. % 328.88% 185.88% 299.87% 80.96% 120.92% 222.34% 100.00%
NP 16,558 6,084 624 -192 324 1,552 6,285 90.64%
  QoQ % 172.16% 875.00% 425.00% -159.26% -79.12% -75.31% -
  Horiz. % 263.45% 96.80% 9.93% -3.05% 5.16% 24.69% 100.00%
NP to SH 16,558 6,084 624 -192 324 1,552 6,285 90.64%
  QoQ % 172.16% 875.00% 425.00% -159.26% -79.12% -75.31% -
  Horiz. % 263.45% 96.80% 9.93% -3.05% 5.16% 24.69% 100.00%
Tax Rate 13.40 % 19.22 % 78.92 % 143.77 % 74.41 % 52.74 % 11.03 % 13.84%
  QoQ % -30.28% -75.65% -45.11% 93.21% 41.09% 378.15% -
  Horiz. % 121.49% 174.25% 715.50% 1,303.45% 674.61% 478.15% 100.00%
Total Cost 164,152 149,220 140,691 138,372 139,938 130,600 142,961 9.64%
  QoQ % 10.01% 6.06% 1.68% -1.12% 7.15% -8.65% -
  Horiz. % 114.82% 104.38% 98.41% 96.79% 97.89% 91.35% 100.00%
Net Worth 94,350 86,671 84,624 83,858 85,263 85,191 83,263 8.68%
  QoQ % 8.86% 2.42% 0.91% -1.65% 0.08% 2.31% -
  Horiz. % 113.31% 104.09% 101.63% 100.71% 102.40% 102.31% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 94,350 86,671 84,624 83,858 85,263 85,191 83,263 8.68%
  QoQ % 8.86% 2.42% 0.91% -1.65% 0.08% 2.31% -
  Horiz. % 113.31% 104.09% 101.63% 100.71% 102.40% 102.31% 100.00%
NOSH 85,000 84,972 85,479 84,705 85,263 84,347 84,963 0.03%
  QoQ % 0.03% -0.59% 0.91% -0.65% 1.09% -0.72% -
  Horiz. % 100.04% 100.01% 100.61% 99.70% 100.35% 99.28% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.16 % 3.92 % 0.44 % -0.14 % 0.23 % 1.17 % 4.21 % 67.83%
  QoQ % 133.67% 790.91% 414.29% -160.87% -80.34% -72.21% -
  Horiz. % 217.58% 93.11% 10.45% -3.33% 5.46% 27.79% 100.00%
ROE 17.55 % 7.02 % 0.74 % -0.23 % 0.38 % 1.82 % 7.55 % 75.39%
  QoQ % 150.00% 848.65% 421.74% -160.53% -79.12% -75.89% -
  Horiz. % 232.45% 92.98% 9.80% -3.05% 5.03% 24.11% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 212.60 182.77 165.32 163.13 164.50 156.68 175.66 13.56%
  QoQ % 16.32% 10.56% 1.34% -0.83% 4.99% -10.80% -
  Horiz. % 121.03% 104.05% 94.11% 92.87% 93.65% 89.20% 100.00%
EPS 19.48 7.16 0.73 -0.23 0.38 1.84 7.39 90.71%
  QoQ % 172.07% 880.82% 417.39% -160.53% -79.35% -75.10% -
  Horiz. % 263.60% 96.89% 9.88% -3.11% 5.14% 24.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1100 1.0200 0.9900 0.9900 1.0000 1.0100 0.9800 8.65%
  QoQ % 8.82% 3.03% 0.00% -1.00% -0.99% 3.06% -
  Horiz. % 113.27% 104.08% 101.02% 101.02% 102.04% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 205.29 176.43 160.53 156.97 159.34 150.12 169.54 13.59%
  QoQ % 16.36% 9.90% 2.27% -1.49% 6.14% -11.45% -
  Horiz. % 121.09% 104.06% 94.69% 92.59% 93.98% 88.55% 100.00%
EPS 18.81 6.91 0.71 -0.22 0.37 1.76 7.14 90.64%
  QoQ % 172.21% 873.24% 422.73% -159.46% -78.98% -75.35% -
  Horiz. % 263.45% 96.78% 9.94% -3.08% 5.18% 24.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0718 0.9846 0.9613 0.9526 0.9686 0.9678 0.9459 8.68%
  QoQ % 8.86% 2.42% 0.91% -1.65% 0.08% 2.32% -
  Horiz. % 113.31% 104.09% 101.63% 100.71% 102.40% 102.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4500 0.3300 0.4100 0.4500 0.3100 0.2900 0.3100 -
P/RPS 0.21 0.18 0.25 0.28 0.19 0.19 0.18 10.81%
  QoQ % 16.67% -28.00% -10.71% 47.37% 0.00% 5.56% -
  Horiz. % 116.67% 100.00% 138.89% 155.56% 105.56% 105.56% 100.00%
P/EPS 2.31 4.61 56.16 -198.53 81.58 15.76 4.19 -32.74%
  QoQ % -49.89% -91.79% 128.29% -343.36% 417.64% 276.13% -
  Horiz. % 55.13% 110.02% 1,340.33% -4,738.19% 1,947.02% 376.13% 100.00%
EY 43.29 21.70 1.78 -0.50 1.23 6.34 23.86 48.70%
  QoQ % 99.49% 1,119.10% 456.00% -140.65% -80.60% -73.43% -
  Horiz. % 181.43% 90.95% 7.46% -2.10% 5.16% 26.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.32 0.41 0.45 0.31 0.29 0.32 17.95%
  QoQ % 28.13% -21.95% -8.89% 45.16% 6.90% -9.38% -
  Horiz. % 128.12% 100.00% 128.12% 140.62% 96.88% 90.62% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 28/05/12 -
Price 0.7000 0.3300 0.3100 0.3700 0.5700 0.3300 0.3000 -
P/RPS 0.33 0.18 0.19 0.23 0.35 0.21 0.17 55.55%
  QoQ % 83.33% -5.26% -17.39% -34.29% 66.67% 23.53% -
  Horiz. % 194.12% 105.88% 111.76% 135.29% 205.88% 123.53% 100.00%
P/EPS 3.59 4.61 42.47 -163.24 150.00 17.93 4.06 -7.87%
  QoQ % -22.13% -89.15% 126.02% -208.83% 736.59% 341.63% -
  Horiz. % 88.42% 113.55% 1,046.06% -4,020.69% 3,694.58% 441.63% 100.00%
EY 27.83 21.70 2.35 -0.61 0.67 5.58 24.66 8.39%
  QoQ % 28.25% 823.40% 485.25% -191.04% -87.99% -77.37% -
  Horiz. % 112.85% 88.00% 9.53% -2.47% 2.72% 22.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.32 0.31 0.37 0.57 0.33 0.31 60.37%
  QoQ % 96.88% 3.23% -16.22% -35.09% 72.73% 6.45% -
  Horiz. % 203.23% 103.23% 100.00% 119.35% 183.87% 106.45% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

384  414  627  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.635+0.035 
 MMAG 0.165-0.015 
 FINTEC 0.0350.00 
 SERBADK-WA 0.115+0.01 
 VSOLAR 0.0150.00 
 GLOTEC-WA 0.105+0.03 
 PRIVA 0.24+0.01 
 PICORP 0.21+0.01 
 KOMARK 0.130.00 
 QES 0.91+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS