Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2013-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -13.40%    YoY -     7,568.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 218,394 226,960 171,388 179,048 180,710 155,304 141,315 33.63%
  QoQ % -3.77% 32.42% -4.28% -0.92% 16.36% 9.90% -
  Horiz. % 154.54% 160.61% 121.28% 126.70% 127.88% 109.90% 100.00%
PBT 33,344 34,944 12,727 17,102 19,120 7,532 2,960 401.78%
  QoQ % -4.58% 174.57% -25.58% -10.55% 153.85% 154.46% -
  Horiz. % 1,126.49% 1,180.54% 429.97% 577.79% 645.95% 254.46% 100.00%
Tax -6,156 -5,488 -1,764 -2,762 -2,562 -1,448 -2,336 90.68%
  QoQ % -12.17% -211.11% 36.15% -7.83% -76.93% 38.01% -
  Horiz. % 263.53% 234.93% 75.51% 118.26% 109.67% 61.99% 100.00%
NP 27,188 29,456 10,963 14,340 16,558 6,084 624 1,135.37%
  QoQ % -7.70% 168.69% -23.55% -13.40% 172.16% 875.00% -
  Horiz. % 4,357.05% 4,720.51% 1,756.89% 2,298.08% 2,653.53% 975.00% 100.00%
NP to SH 27,630 29,864 11,216 14,340 16,558 6,084 624 1,148.71%
  QoQ % -7.48% 166.26% -21.79% -13.40% 172.16% 875.00% -
  Horiz. % 4,427.88% 4,785.90% 1,797.44% 2,298.08% 2,653.53% 975.00% 100.00%
Tax Rate 18.46 % 15.71 % 13.86 % 16.15 % 13.40 % 19.22 % 78.92 % -62.00%
  QoQ % 17.50% 13.35% -14.18% 20.52% -30.28% -75.65% -
  Horiz. % 23.39% 19.91% 17.56% 20.46% 16.98% 24.35% 100.00%
Total Cost 191,206 197,504 160,425 164,708 164,152 149,220 140,691 22.67%
  QoQ % -3.19% 23.11% -2.60% 0.34% 10.01% 6.06% -
  Horiz. % 135.90% 140.38% 114.03% 117.07% 116.68% 106.06% 100.00%
Net Worth 111,990 104,592 96,088 96,922 94,350 86,671 84,624 20.52%
  QoQ % 7.07% 8.85% -0.86% 2.73% 8.86% 2.42% -
  Horiz. % 132.34% 123.60% 113.55% 114.53% 111.49% 102.42% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 68 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.25 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,990 104,592 96,088 96,922 94,350 86,671 84,624 20.52%
  QoQ % 7.07% 8.85% -0.86% 2.73% 8.86% 2.42% -
  Horiz. % 132.34% 123.60% 113.55% 114.53% 111.49% 102.42% 100.00%
NOSH 85,488 85,034 85,034 85,019 85,000 84,972 85,479 0.01%
  QoQ % 0.53% 0.00% 0.02% 0.02% 0.03% -0.59% -
  Horiz. % 100.01% 99.48% 99.48% 99.46% 99.44% 99.41% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.45 % 12.98 % 6.40 % 8.01 % 9.16 % 3.92 % 0.44 % 826.68%
  QoQ % -4.08% 102.81% -20.10% -12.55% 133.67% 790.91% -
  Horiz. % 2,829.55% 2,950.00% 1,454.55% 1,820.45% 2,081.82% 890.91% 100.00%
ROE 24.67 % 28.55 % 11.67 % 14.80 % 17.55 % 7.02 % 0.74 % 933.63%
  QoQ % -13.59% 144.64% -21.15% -15.67% 150.00% 848.65% -
  Horiz. % 3,333.78% 3,858.11% 1,577.03% 2,000.00% 2,371.62% 948.65% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 255.46 266.90 201.55 210.60 212.60 182.77 165.32 33.62%
  QoQ % -4.29% 32.42% -4.30% -0.94% 16.32% 10.56% -
  Horiz. % 154.52% 161.44% 121.92% 127.39% 128.60% 110.56% 100.00%
EPS 32.32 35.12 13.19 16.87 19.48 7.16 0.73 1,148.62%
  QoQ % -7.97% 166.26% -21.81% -13.40% 172.07% 880.82% -
  Horiz. % 4,427.40% 4,810.96% 1,806.85% 2,310.96% 2,668.49% 980.82% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 1.3100 1.2300 1.1300 1.1400 1.1100 1.0200 0.9900 20.51%
  QoQ % 6.50% 8.85% -0.88% 2.70% 8.82% 3.03% -
  Horiz. % 132.32% 124.24% 114.14% 115.15% 112.12% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 248.10 257.83 194.70 203.40 205.29 176.43 160.53 33.64%
  QoQ % -3.77% 32.42% -4.28% -0.92% 16.36% 9.90% -
  Horiz. % 154.55% 160.61% 121.29% 126.71% 127.88% 109.90% 100.00%
EPS 31.39 33.93 12.74 16.29 18.81 6.91 0.71 1,147.44%
  QoQ % -7.49% 166.33% -21.79% -13.40% 172.21% 873.24% -
  Horiz. % 4,421.13% 4,778.87% 1,794.37% 2,294.37% 2,649.30% 973.24% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 1.2722 1.1882 1.0916 1.1010 1.0718 0.9846 0.9613 20.52%
  QoQ % 7.07% 8.85% -0.85% 2.72% 8.86% 2.42% -
  Horiz. % 132.34% 123.60% 113.55% 114.53% 111.49% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.9600 1.1500 1.3200 0.8050 0.4500 0.3300 0.4100 -
P/RPS 0.77 0.43 0.65 0.38 0.21 0.18 0.25 111.55%
  QoQ % 79.07% -33.85% 71.05% 80.95% 16.67% -28.00% -
  Horiz. % 308.00% 172.00% 260.00% 152.00% 84.00% 72.00% 100.00%
P/EPS 6.06 3.27 10.01 4.77 2.31 4.61 56.16 -77.30%
  QoQ % 85.32% -67.33% 109.85% 106.49% -49.89% -91.79% -
  Horiz. % 10.79% 5.82% 17.82% 8.49% 4.11% 8.21% 100.00%
EY 16.49 30.54 9.99 20.95 43.29 21.70 1.78 340.50%
  QoQ % -46.01% 205.71% -52.32% -51.61% 99.49% 1,119.10% -
  Horiz. % 926.40% 1,715.73% 561.24% 1,176.97% 2,432.02% 1,219.10% 100.00%
DY 0.04 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. % 100.00% - - - - - -
P/NAPS 1.50 0.93 1.17 0.71 0.41 0.32 0.41 137.24%
  QoQ % 61.29% -20.51% 64.79% 73.17% 28.13% -21.95% -
  Horiz. % 365.85% 226.83% 285.37% 173.17% 100.00% 78.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 -
Price 1.7000 1.2500 1.2800 1.4700 0.7000 0.3300 0.3100 -
P/RPS 0.67 0.47 0.64 0.70 0.33 0.18 0.19 131.50%
  QoQ % 42.55% -26.56% -8.57% 112.12% 83.33% -5.26% -
  Horiz. % 352.63% 247.37% 336.84% 368.42% 173.68% 94.74% 100.00%
P/EPS 5.26 3.56 9.70 8.72 3.59 4.61 42.47 -75.12%
  QoQ % 47.75% -63.30% 11.24% 142.90% -22.13% -89.15% -
  Horiz. % 12.39% 8.38% 22.84% 20.53% 8.45% 10.85% 100.00%
EY 19.01 28.10 10.30 11.47 27.83 21.70 2.35 302.46%
  QoQ % -32.35% 172.82% -10.20% -58.79% 28.25% 823.40% -
  Horiz. % 808.94% 1,195.74% 438.30% 488.09% 1,184.26% 923.40% 100.00%
DY 0.05 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. % 100.00% - - - - - -
P/NAPS 1.30 1.02 1.13 1.29 0.63 0.32 0.31 159.82%
  QoQ % 27.45% -9.73% -12.40% 104.76% 96.88% 3.23% -
  Horiz. % 419.35% 329.03% 364.52% 416.13% 203.23% 103.23% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers