Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2012-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -93.83%    YoY -     -11.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 141,315 103,635 70,131 33,038 149,246 113,945 77,446 49.27%
  QoQ % 36.36% 47.77% 112.27% -77.86% 30.98% 47.13% -
  Horiz. % 182.47% 133.82% 90.55% 42.66% 192.71% 147.13% 100.00%
PBT 2,960 329 633 821 7,064 3,253 5,188 -31.19%
  QoQ % 799.70% -48.03% -22.90% -88.38% 117.15% -37.30% -
  Horiz. % 57.05% 6.34% 12.20% 15.82% 136.16% 62.70% 100.00%
Tax -2,336 -473 -471 -433 -779 245 -559 159.22%
  QoQ % -393.87% -0.42% -8.78% 44.42% -417.96% 143.83% -
  Horiz. % 417.89% 84.62% 84.26% 77.46% 139.36% -43.83% 100.00%
NP 624 -144 162 388 6,285 3,498 4,629 -73.68%
  QoQ % 533.33% -188.89% -58.25% -93.83% 79.67% -24.43% -
  Horiz. % 13.48% -3.11% 3.50% 8.38% 135.77% 75.57% 100.00%
NP to SH 624 -144 162 388 6,285 3,498 4,629 -73.68%
  QoQ % 533.33% -188.89% -58.25% -93.83% 79.67% -24.43% -
  Horiz. % 13.48% -3.11% 3.50% 8.38% 135.77% 75.57% 100.00%
Tax Rate 78.92 % 143.77 % 74.41 % 52.74 % 11.03 % -7.53 % 10.77 % 276.81%
  QoQ % -45.11% 93.21% 41.09% 378.15% 246.48% -169.92% -
  Horiz. % 732.78% 1,334.91% 690.90% 489.69% 102.41% -69.92% 100.00%
Total Cost 140,691 103,779 69,969 32,650 142,961 110,447 72,817 55.07%
  QoQ % 35.57% 48.32% 114.30% -77.16% 29.44% 51.68% -
  Horiz. % 193.21% 142.52% 96.09% 44.84% 196.33% 151.68% 100.00%
Net Worth 84,624 83,858 85,263 85,191 83,263 85,849 86,634 -1.55%
  QoQ % 0.91% -1.65% 0.08% 2.31% -3.01% -0.91% -
  Horiz. % 97.68% 96.80% 98.42% 98.33% 96.11% 99.09% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 84,624 83,858 85,263 85,191 83,263 85,849 86,634 -1.55%
  QoQ % 0.91% -1.65% 0.08% 2.31% -3.01% -0.91% -
  Horiz. % 97.68% 96.80% 98.42% 98.33% 96.11% 99.09% 100.00%
NOSH 85,479 84,705 85,263 84,347 84,963 85,000 84,935 0.43%
  QoQ % 0.91% -0.65% 1.09% -0.72% -0.04% 0.08% -
  Horiz. % 100.64% 99.73% 100.39% 99.31% 100.03% 100.08% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.44 % -0.14 % 0.23 % 1.17 % 4.21 % 3.07 % 5.98 % -82.41%
  QoQ % 414.29% -160.87% -80.34% -72.21% 37.13% -48.66% -
  Horiz. % 7.36% -2.34% 3.85% 19.57% 70.40% 51.34% 100.00%
ROE 0.74 % -0.17 % 0.19 % 0.46 % 7.55 % 4.07 % 5.34 % -73.19%
  QoQ % 535.29% -189.47% -58.70% -93.91% 85.50% -23.78% -
  Horiz. % 13.86% -3.18% 3.56% 8.61% 141.39% 76.22% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 165.32 122.35 82.25 39.17 175.66 134.05 91.18 48.64%
  QoQ % 35.12% 48.75% 109.98% -77.70% 31.04% 47.02% -
  Horiz. % 181.31% 134.19% 90.21% 42.96% 192.65% 147.02% 100.00%
EPS 0.73 -0.17 0.19 0.46 7.39 4.12 5.45 -73.79%
  QoQ % 529.41% -189.47% -58.70% -93.78% 79.37% -24.40% -
  Horiz. % 13.39% -3.12% 3.49% 8.44% 135.60% 75.60% 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 0.9900 0.9900 1.0000 1.0100 0.9800 1.0100 1.0200 -1.97%
  QoQ % 0.00% -1.00% -0.99% 3.06% -2.97% -0.98% -
  Horiz. % 97.06% 97.06% 98.04% 99.02% 96.08% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 160.53 117.73 79.67 37.53 169.54 129.44 87.98 49.26%
  QoQ % 36.35% 47.77% 112.28% -77.86% 30.98% 47.12% -
  Horiz. % 182.46% 133.81% 90.55% 42.66% 192.70% 147.12% 100.00%
EPS 0.71 -0.16 0.18 0.44 7.14 3.97 5.26 -73.65%
  QoQ % 543.75% -188.89% -59.09% -93.84% 79.85% -24.52% -
  Horiz. % 13.50% -3.04% 3.42% 8.37% 135.74% 75.48% 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 0.9613 0.9526 0.9686 0.9678 0.9459 0.9753 0.9842 -1.56%
  QoQ % 0.91% -1.65% 0.08% 2.32% -3.01% -0.90% -
  Horiz. % 97.67% 96.79% 98.41% 98.33% 96.11% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4100 0.4500 0.3100 0.2900 0.3100 0.3300 0.2800 -
P/RPS 0.25 0.37 0.38 0.74 0.18 0.25 0.31 -13.35%
  QoQ % -32.43% -2.63% -48.65% 311.11% -28.00% -19.35% -
  Horiz. % 80.65% 119.35% 122.58% 238.71% 58.06% 80.65% 100.00%
P/EPS 56.16 -264.71 163.16 63.04 4.19 8.02 5.14 391.67%
  QoQ % 121.22% -262.24% 158.82% 1,404.53% -47.76% 56.03% -
  Horiz. % 1,092.61% -5,150.00% 3,174.32% 1,226.46% 81.52% 156.03% 100.00%
EY 1.78 -0.38 0.61 1.59 23.86 12.47 19.46 -79.67%
  QoQ % 568.42% -162.30% -61.64% -93.34% 91.34% -35.92% -
  Horiz. % 9.15% -1.95% 3.13% 8.17% 122.61% 64.08% 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 0.45 0.31 0.29 0.32 0.33 0.27 32.08%
  QoQ % -8.89% 45.16% 6.90% -9.38% -3.03% 22.22% -
  Horiz. % 151.85% 166.67% 114.81% 107.41% 118.52% 122.22% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 26/11/12 28/08/12 28/05/12 27/02/12 24/11/11 -
Price 0.3100 0.3700 0.5700 0.3300 0.3000 0.2900 0.2800 -
P/RPS 0.19 0.30 0.69 0.84 0.17 0.22 0.31 -27.82%
  QoQ % -36.67% -56.52% -17.86% 394.12% -22.73% -29.03% -
  Horiz. % 61.29% 96.77% 222.58% 270.97% 54.84% 70.97% 100.00%
P/EPS 42.47 -217.65 300.00 71.74 4.06 7.05 5.14 308.18%
  QoQ % 119.51% -172.55% 318.18% 1,666.99% -42.41% 37.16% -
  Horiz. % 826.26% -4,234.44% 5,836.58% 1,395.72% 78.99% 137.16% 100.00%
EY 2.35 -0.46 0.33 1.39 24.66 14.19 19.46 -75.54%
  QoQ % 610.87% -239.39% -76.26% -94.36% 73.78% -27.08% -
  Horiz. % 12.08% -2.36% 1.70% 7.14% 126.72% 72.92% 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 0.31 0.37 0.57 0.33 0.31 0.29 0.27 9.64%
  QoQ % -16.22% -35.09% 72.73% 6.45% 6.90% 7.41% -
  Horiz. % 114.81% 137.04% 211.11% 122.22% 114.81% 107.41% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.780.00 
 UCREST 0.2450.00 
 PUC 0.130.00 
 WILLOW 0.4150.00 
 IRIS 0.200.00 
 3A 1.060.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1350.00 
 GHLSYS 2.020.00 
PARTNERS & BROKERS