Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2014-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -21.79%    YoY -     1,697.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 206,748 218,394 226,960 171,388 179,048 180,710 155,304 20.95%
  QoQ % -5.33% -3.77% 32.42% -4.28% -0.92% 16.36% -
  Horiz. % 133.12% 140.62% 146.14% 110.36% 115.29% 116.36% 100.00%
PBT 31,930 33,344 34,944 12,727 17,102 19,120 7,532 161.25%
  QoQ % -4.24% -4.58% 174.57% -25.58% -10.55% 153.85% -
  Horiz. % 423.93% 442.70% 463.94% 168.97% 227.07% 253.85% 100.00%
Tax -7,165 -6,156 -5,488 -1,764 -2,762 -2,562 -1,448 189.54%
  QoQ % -16.40% -12.17% -211.11% 36.15% -7.83% -76.93% -
  Horiz. % 494.84% 425.14% 379.01% 121.82% 190.79% 176.93% 100.00%
NP 24,765 27,188 29,456 10,963 14,340 16,558 6,084 154.29%
  QoQ % -8.91% -7.70% 168.69% -23.55% -13.40% 172.16% -
  Horiz. % 407.06% 446.88% 484.16% 180.19% 235.70% 272.16% 100.00%
NP to SH 25,157 27,630 29,864 11,216 14,340 16,558 6,084 156.96%
  QoQ % -8.95% -7.48% 166.26% -21.79% -13.40% 172.16% -
  Horiz. % 413.50% 454.14% 490.86% 184.35% 235.70% 272.16% 100.00%
Tax Rate 22.44 % 18.46 % 15.71 % 13.86 % 16.15 % 13.40 % 19.22 % 10.85%
  QoQ % 21.56% 17.50% 13.35% -14.18% 20.52% -30.28% -
  Horiz. % 116.75% 96.05% 81.74% 72.11% 84.03% 69.72% 100.00%
Total Cost 181,982 191,206 197,504 160,425 164,708 164,152 149,220 14.11%
  QoQ % -4.82% -3.19% 23.11% -2.60% 0.34% 10.01% -
  Horiz. % 121.96% 128.14% 132.36% 107.51% 110.38% 110.01% 100.00%
Net Worth 117,924 111,990 104,592 96,088 96,922 94,350 86,671 22.72%
  QoQ % 5.30% 7.07% 8.85% -0.86% 2.73% 8.86% -
  Horiz. % 136.06% 129.21% 120.68% 110.87% 111.83% 108.86% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 45 68 - - - - - -
  QoQ % -33.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.64% 100.00% - - - - -
Div Payout % 0.18 % 0.25 % - % - % - % - % - % -
  QoQ % -28.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.00% 100.00% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 117,924 111,990 104,592 96,088 96,922 94,350 86,671 22.72%
  QoQ % 5.30% 7.07% 8.85% -0.86% 2.73% 8.86% -
  Horiz. % 136.06% 129.21% 120.68% 110.87% 111.83% 108.86% 100.00%
NOSH 85,452 85,488 85,034 85,034 85,019 85,000 84,972 0.38%
  QoQ % -0.04% 0.53% 0.00% 0.02% 0.02% 0.03% -
  Horiz. % 100.57% 100.61% 100.07% 100.07% 100.06% 100.03% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.98 % 12.45 % 12.98 % 6.40 % 8.01 % 9.16 % 3.92 % 110.17%
  QoQ % -3.78% -4.08% 102.81% -20.10% -12.55% 133.67% -
  Horiz. % 305.61% 317.60% 331.12% 163.27% 204.34% 233.67% 100.00%
ROE 21.33 % 24.67 % 28.55 % 11.67 % 14.80 % 17.55 % 7.02 % 109.36%
  QoQ % -13.54% -13.59% 144.64% -21.15% -15.67% 150.00% -
  Horiz. % 303.85% 351.42% 406.70% 166.24% 210.83% 250.00% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 241.94 255.46 266.90 201.55 210.60 212.60 182.77 20.50%
  QoQ % -5.29% -4.29% 32.42% -4.30% -0.94% 16.32% -
  Horiz. % 132.37% 139.77% 146.03% 110.28% 115.23% 116.32% 100.00%
EPS 29.44 32.32 35.12 13.19 16.87 19.48 7.16 155.99%
  QoQ % -8.91% -7.97% 166.26% -21.81% -13.40% 172.07% -
  Horiz. % 411.17% 451.40% 490.50% 184.22% 235.61% 272.07% 100.00%
DPS 0.05 0.08 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -37.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 100.00% - - - - -
NAPS 1.3800 1.3100 1.2300 1.1300 1.1400 1.1100 1.0200 22.26%
  QoQ % 5.34% 6.50% 8.85% -0.88% 2.70% 8.82% -
  Horiz. % 135.29% 128.43% 120.59% 110.78% 111.76% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 234.87 248.10 257.83 194.70 203.40 205.29 176.43 20.95%
  QoQ % -5.33% -3.77% 32.42% -4.28% -0.92% 16.36% -
  Horiz. % 133.12% 140.62% 146.14% 110.36% 115.29% 116.36% 100.00%
EPS 28.58 31.39 33.93 12.74 16.29 18.81 6.91 157.00%
  QoQ % -8.95% -7.49% 166.33% -21.79% -13.40% 172.21% -
  Horiz. % 413.60% 454.27% 491.03% 184.37% 235.75% 272.21% 100.00%
DPS 0.05 0.08 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -37.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 100.00% - - - - -
NAPS 1.3396 1.2722 1.1882 1.0916 1.1010 1.0718 0.9846 22.72%
  QoQ % 5.30% 7.07% 8.85% -0.85% 2.72% 8.86% -
  Horiz. % 136.06% 129.21% 120.68% 110.87% 111.82% 108.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.5900 1.9600 1.1500 1.3200 0.8050 0.4500 0.3300 -
P/RPS 0.66 0.77 0.43 0.65 0.38 0.21 0.18 137.22%
  QoQ % -14.29% 79.07% -33.85% 71.05% 80.95% 16.67% -
  Horiz. % 366.67% 427.78% 238.89% 361.11% 211.11% 116.67% 100.00%
P/EPS 5.40 6.06 3.27 10.01 4.77 2.31 4.61 11.09%
  QoQ % -10.89% 85.32% -67.33% 109.85% 106.49% -49.89% -
  Horiz. % 117.14% 131.45% 70.93% 217.14% 103.47% 50.11% 100.00%
EY 18.52 16.49 30.54 9.99 20.95 43.29 21.70 -10.00%
  QoQ % 12.31% -46.01% 205.71% -52.32% -51.61% 99.49% -
  Horiz. % 85.35% 75.99% 140.74% 46.04% 96.54% 199.49% 100.00%
DY 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% - - - - -
P/NAPS 1.15 1.50 0.93 1.17 0.71 0.41 0.32 134.07%
  QoQ % -23.33% 61.29% -20.51% 64.79% 73.17% 28.13% -
  Horiz. % 359.38% 468.75% 290.62% 365.62% 221.88% 128.12% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 -
Price 2.3400 1.7000 1.2500 1.2800 1.4700 0.7000 0.3300 -
P/RPS 0.97 0.67 0.47 0.64 0.70 0.33 0.18 206.43%
  QoQ % 44.78% 42.55% -26.56% -8.57% 112.12% 83.33% -
  Horiz. % 538.89% 372.22% 261.11% 355.56% 388.89% 183.33% 100.00%
P/EPS 7.95 5.26 3.56 9.70 8.72 3.59 4.61 43.66%
  QoQ % 51.14% 47.75% -63.30% 11.24% 142.90% -22.13% -
  Horiz. % 172.45% 114.10% 77.22% 210.41% 189.15% 77.87% 100.00%
EY 12.58 19.01 28.10 10.30 11.47 27.83 21.70 -30.40%
  QoQ % -33.82% -32.35% 172.82% -10.20% -58.79% 28.25% -
  Horiz. % 57.97% 87.60% 129.49% 47.47% 52.86% 128.25% 100.00%
DY 0.02 0.05 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -60.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 100.00% - - - - -
P/NAPS 1.70 1.30 1.02 1.13 1.29 0.63 0.32 203.54%
  QoQ % 30.77% 27.45% -9.73% -12.40% 104.76% 96.88% -
  Horiz. % 531.25% 406.25% 318.75% 353.12% 403.12% 196.88% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers