Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2013-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     425.00%    YoY -     -90.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 179,048 180,710 155,304 141,315 138,180 140,262 132,152 22.37%
  QoQ % -0.92% 16.36% 9.90% 2.27% -1.48% 6.14% -
  Horiz. % 135.49% 136.74% 117.52% 106.93% 104.56% 106.14% 100.00%
PBT 17,102 19,120 7,532 2,960 438 1,266 3,284 199.55%
  QoQ % -10.55% 153.85% 154.46% 574.77% -65.35% -61.45% -
  Horiz. % 520.79% 582.22% 229.35% 90.13% 13.36% 38.55% 100.00%
Tax -2,762 -2,562 -1,448 -2,336 -630 -942 -1,732 36.40%
  QoQ % -7.83% -76.93% 38.01% -270.40% 33.05% 45.61% -
  Horiz. % 159.51% 147.92% 83.60% 134.87% 36.41% 54.39% 100.00%
NP 14,340 16,558 6,084 624 -192 324 1,552 338.54%
  QoQ % -13.40% 172.16% 875.00% 425.00% -159.26% -79.12% -
  Horiz. % 923.97% 1,066.88% 392.01% 40.21% -12.37% 20.88% 100.00%
NP to SH 14,340 16,558 6,084 624 -192 324 1,552 338.54%
  QoQ % -13.40% 172.16% 875.00% 425.00% -159.26% -79.12% -
  Horiz. % 923.97% 1,066.88% 392.01% 40.21% -12.37% 20.88% 100.00%
Tax Rate 16.15 % 13.40 % 19.22 % 78.92 % 143.77 % 74.41 % 52.74 % -54.47%
  QoQ % 20.52% -30.28% -75.65% -45.11% 93.21% 41.09% -
  Horiz. % 30.62% 25.41% 36.44% 149.64% 272.60% 141.09% 100.00%
Total Cost 164,708 164,152 149,220 140,691 138,372 139,938 130,600 16.68%
  QoQ % 0.34% 10.01% 6.06% 1.68% -1.12% 7.15% -
  Horiz. % 126.12% 125.69% 114.26% 107.73% 105.95% 107.15% 100.00%
Net Worth 96,922 94,350 86,671 84,624 83,858 85,263 85,191 8.96%
  QoQ % 2.73% 8.86% 2.42% 0.91% -1.65% 0.08% -
  Horiz. % 113.77% 110.75% 101.74% 99.33% 98.44% 100.08% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 96,922 94,350 86,671 84,624 83,858 85,263 85,191 8.96%
  QoQ % 2.73% 8.86% 2.42% 0.91% -1.65% 0.08% -
  Horiz. % 113.77% 110.75% 101.74% 99.33% 98.44% 100.08% 100.00%
NOSH 85,019 85,000 84,972 85,479 84,705 85,263 84,347 0.53%
  QoQ % 0.02% 0.03% -0.59% 0.91% -0.65% 1.09% -
  Horiz. % 100.80% 100.77% 100.74% 101.34% 100.42% 101.09% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.01 % 9.16 % 3.92 % 0.44 % -0.14 % 0.23 % 1.17 % 259.29%
  QoQ % -12.55% 133.67% 790.91% 414.29% -160.87% -80.34% -
  Horiz. % 684.62% 782.91% 335.04% 37.61% -11.97% 19.66% 100.00%
ROE 14.80 % 17.55 % 7.02 % 0.74 % -0.23 % 0.38 % 1.82 % 302.84%
  QoQ % -15.67% 150.00% 848.65% 421.74% -160.53% -79.12% -
  Horiz. % 813.19% 964.29% 385.71% 40.66% -12.64% 20.88% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 210.60 212.60 182.77 165.32 163.13 164.50 156.68 21.73%
  QoQ % -0.94% 16.32% 10.56% 1.34% -0.83% 4.99% -
  Horiz. % 134.41% 135.69% 116.65% 105.51% 104.12% 104.99% 100.00%
EPS 16.87 19.48 7.16 0.73 -0.23 0.38 1.84 336.29%
  QoQ % -13.40% 172.07% 880.82% 417.39% -160.53% -79.35% -
  Horiz. % 916.85% 1,058.70% 389.13% 39.67% -12.50% 20.65% 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 1.1400 1.1100 1.0200 0.9900 0.9900 1.0000 1.0100 8.38%
  QoQ % 2.70% 8.82% 3.03% 0.00% -1.00% -0.99% -
  Horiz. % 112.87% 109.90% 100.99% 98.02% 98.02% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 203.40 205.29 176.43 160.53 156.97 159.34 150.12 22.38%
  QoQ % -0.92% 16.36% 9.90% 2.27% -1.49% 6.14% -
  Horiz. % 135.49% 136.75% 117.53% 106.93% 104.56% 106.14% 100.00%
EPS 16.29 18.81 6.91 0.71 -0.22 0.37 1.76 339.05%
  QoQ % -13.40% 172.21% 873.24% 422.73% -159.46% -78.98% -
  Horiz. % 925.57% 1,068.75% 392.61% 40.34% -12.50% 21.02% 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 1.1010 1.0718 0.9846 0.9613 0.9526 0.9686 0.9678 8.95%
  QoQ % 2.72% 8.86% 2.42% 0.91% -1.65% 0.08% -
  Horiz. % 113.76% 110.75% 101.74% 99.33% 98.43% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8050 0.4500 0.3300 0.4100 0.4500 0.3100 0.2900 -
P/RPS 0.38 0.21 0.18 0.25 0.28 0.19 0.19 58.54%
  QoQ % 80.95% 16.67% -28.00% -10.71% 47.37% 0.00% -
  Horiz. % 200.00% 110.53% 94.74% 131.58% 147.37% 100.00% 100.00%
P/EPS 4.77 2.31 4.61 56.16 -198.53 81.58 15.76 -54.82%
  QoQ % 106.49% -49.89% -91.79% 128.29% -343.36% 417.64% -
  Horiz. % 30.27% 14.66% 29.25% 356.35% -1,259.71% 517.64% 100.00%
EY 20.95 43.29 21.70 1.78 -0.50 1.23 6.34 121.37%
  QoQ % -51.61% 99.49% 1,119.10% 456.00% -140.65% -80.60% -
  Horiz. % 330.44% 682.81% 342.27% 28.08% -7.89% 19.40% 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 0.71 0.41 0.32 0.41 0.45 0.31 0.29 81.36%
  QoQ % 73.17% 28.13% -21.95% -8.89% 45.16% 6.90% -
  Horiz. % 244.83% 141.38% 110.34% 141.38% 155.17% 106.90% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 -
Price 1.4700 0.7000 0.3300 0.3100 0.3700 0.5700 0.3300 -
P/RPS 0.70 0.33 0.18 0.19 0.23 0.35 0.21 122.66%
  QoQ % 112.12% 83.33% -5.26% -17.39% -34.29% 66.67% -
  Horiz. % 333.33% 157.14% 85.71% 90.48% 109.52% 166.67% 100.00%
P/EPS 8.72 3.59 4.61 42.47 -163.24 150.00 17.93 -38.08%
  QoQ % 142.90% -22.13% -89.15% 126.02% -208.83% 736.59% -
  Horiz. % 48.63% 20.02% 25.71% 236.87% -910.43% 836.59% 100.00%
EY 11.47 27.83 21.70 2.35 -0.61 0.67 5.58 61.45%
  QoQ % -58.79% 28.25% 823.40% 485.25% -191.04% -87.99% -
  Horiz. % 205.56% 498.75% 388.89% 42.11% -10.93% 12.01% 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 1.29 0.63 0.32 0.31 0.37 0.57 0.33 147.54%
  QoQ % 104.76% 96.88% 3.23% -16.22% -35.09% 72.73% -
  Horiz. % 390.91% 190.91% 96.97% 93.94% 112.12% 172.73% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

173  140  472  1662 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.015 
 LAMBO 0.035+0.005 
 MLAB 0.0250.00 
 VELESTO 0.120.00 
 IRIS 0.275+0.01 
 MAHSING 1.14+0.01 
 YONGTAI 0.155+0.005 
 DGSB 0.225-0.005 
 LUSTER 0.20+0.005 
 ALAM-WA 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS