Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2013-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     143.75%    YoY -     292.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 171,388 134,286 90,355 38,826 141,315 103,635 70,131 81.53%
  QoQ % 27.63% 48.62% 132.72% -72.53% 36.36% 47.77% -
  Horiz. % 244.38% 191.48% 128.84% 55.36% 201.50% 147.77% 100.00%
PBT 12,727 12,827 9,560 1,883 2,960 329 633 640.76%
  QoQ % -0.78% 34.17% 407.70% -36.39% 799.70% -48.03% -
  Horiz. % 2,010.58% 2,026.38% 1,510.27% 297.47% 467.61% 51.97% 100.00%
Tax -1,764 -2,072 -1,281 -362 -2,336 -473 -471 141.36%
  QoQ % 14.86% -61.75% -253.87% 84.50% -393.87% -0.42% -
  Horiz. % 374.52% 439.92% 271.97% 76.86% 495.97% 100.42% 100.00%
NP 10,963 10,755 8,279 1,521 624 -144 162 1,564.91%
  QoQ % 1.93% 29.91% 444.31% 143.75% 533.33% -188.89% -
  Horiz. % 6,767.28% 6,638.89% 5,110.49% 938.89% 385.19% -88.89% 100.00%
NP to SH 11,216 10,755 8,279 1,521 624 -144 162 1,590.45%
  QoQ % 4.29% 29.91% 444.31% 143.75% 533.33% -188.89% -
  Horiz. % 6,923.46% 6,638.89% 5,110.49% 938.89% 385.19% -88.89% 100.00%
Tax Rate 13.86 % 16.15 % 13.40 % 19.22 % 78.92 % 143.77 % 74.41 % -67.42%
  QoQ % -14.18% 20.52% -30.28% -75.65% -45.11% 93.21% -
  Horiz. % 18.63% 21.70% 18.01% 25.83% 106.06% 193.21% 100.00%
Total Cost 160,425 123,531 82,076 37,305 140,691 103,779 69,969 73.97%
  QoQ % 29.87% 50.51% 120.01% -73.48% 35.57% 48.32% -
  Horiz. % 229.28% 176.55% 117.30% 53.32% 201.08% 148.32% 100.00%
Net Worth 96,088 96,922 94,350 86,671 84,624 83,858 85,263 8.30%
  QoQ % -0.86% 2.73% 8.86% 2.42% 0.91% -1.65% -
  Horiz. % 112.70% 113.67% 110.66% 101.65% 99.25% 98.35% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,088 96,922 94,350 86,671 84,624 83,858 85,263 8.30%
  QoQ % -0.86% 2.73% 8.86% 2.42% 0.91% -1.65% -
  Horiz. % 112.70% 113.67% 110.66% 101.65% 99.25% 98.35% 100.00%
NOSH 85,034 85,019 85,000 84,972 85,479 84,705 85,263 -0.18%
  QoQ % 0.02% 0.02% 0.03% -0.59% 0.91% -0.65% -
  Horiz. % 99.73% 99.71% 99.69% 99.66% 100.25% 99.35% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.40 % 8.01 % 9.16 % 3.92 % 0.44 % -0.14 % 0.23 % 820.13%
  QoQ % -20.10% -12.55% 133.67% 790.91% 414.29% -160.87% -
  Horiz. % 2,782.61% 3,482.61% 3,982.61% 1,704.35% 191.30% -60.87% 100.00%
ROE 11.67 % 11.10 % 8.77 % 1.75 % 0.74 % -0.17 % 0.19 % 1,460.63%
  QoQ % 5.14% 26.57% 401.14% 136.49% 535.29% -189.47% -
  Horiz. % 6,142.11% 5,842.11% 4,615.79% 921.05% 389.47% -89.47% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 201.55 157.95 106.30 45.69 165.32 122.35 82.25 81.86%
  QoQ % 27.60% 48.59% 132.65% -72.36% 35.12% 48.75% -
  Horiz. % 245.05% 192.04% 129.24% 55.55% 201.00% 148.75% 100.00%
EPS 13.19 12.65 9.74 1.79 0.73 -0.17 0.19 1,593.49%
  QoQ % 4.27% 29.88% 444.13% 145.21% 529.41% -189.47% -
  Horiz. % 6,942.10% 6,657.90% 5,126.32% 942.11% 384.21% -89.47% 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 1.1300 1.1400 1.1100 1.0200 0.9900 0.9900 1.0000 8.50%
  QoQ % -0.88% 2.70% 8.82% 3.03% 0.00% -1.00% -
  Horiz. % 113.00% 114.00% 111.00% 102.00% 99.00% 99.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.70 152.55 102.64 44.11 160.53 117.73 79.67 81.53%
  QoQ % 27.63% 48.63% 132.69% -72.52% 36.35% 47.77% -
  Horiz. % 244.38% 191.48% 128.83% 55.37% 201.49% 147.77% 100.00%
EPS 12.74 12.22 9.40 1.73 0.71 -0.16 0.18 1,615.50%
  QoQ % 4.26% 30.00% 443.35% 143.66% 543.75% -188.89% -
  Horiz. % 7,077.78% 6,788.89% 5,222.22% 961.11% 394.44% -88.89% 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 1.0916 1.1010 1.0718 0.9846 0.9613 0.9526 0.9686 8.30%
  QoQ % -0.85% 2.72% 8.86% 2.42% 0.91% -1.65% -
  Horiz. % 112.70% 113.67% 110.65% 101.65% 99.25% 98.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.3200 0.8050 0.4500 0.3300 0.4100 0.4500 0.3100 -
P/RPS 0.65 0.51 0.42 0.72 0.25 0.37 0.38 43.07%
  QoQ % 27.45% 21.43% -41.67% 188.00% -32.43% -2.63% -
  Horiz. % 171.05% 134.21% 110.53% 189.47% 65.79% 97.37% 100.00%
P/EPS 10.01 6.36 4.62 18.44 56.16 -264.71 163.16 -84.47%
  QoQ % 57.39% 37.66% -74.95% -67.17% 121.22% -262.24% -
  Horiz. % 6.14% 3.90% 2.83% 11.30% 34.42% -162.24% 100.00%
EY 9.99 15.71 21.64 5.42 1.78 -0.38 0.61 546.00%
  QoQ % -36.41% -27.40% 299.26% 204.49% 568.42% -162.30% -
  Horiz. % 1,637.70% 2,575.41% 3,547.54% 888.52% 291.80% -62.30% 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 1.17 0.71 0.41 0.32 0.41 0.45 0.31 142.61%
  QoQ % 64.79% 73.17% 28.13% -21.95% -8.89% 45.16% -
  Horiz. % 377.42% 229.03% 132.26% 103.23% 132.26% 145.16% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 -
Price 1.2800 1.4700 0.7000 0.3300 0.3100 0.3700 0.5700 -
P/RPS 0.64 0.93 0.66 0.72 0.19 0.30 0.69 -4.90%
  QoQ % -31.18% 40.91% -8.33% 278.95% -36.67% -56.52% -
  Horiz. % 92.75% 134.78% 95.65% 104.35% 27.54% 43.48% 100.00%
P/EPS 9.70 11.62 7.19 18.44 42.47 -217.65 300.00 -89.87%
  QoQ % -16.52% 61.61% -61.01% -56.58% 119.51% -172.55% -
  Horiz. % 3.23% 3.87% 2.40% 6.15% 14.16% -72.55% 100.00%
EY 10.30 8.61 13.91 5.42 2.35 -0.46 0.33 893.40%
  QoQ % 19.63% -38.10% 156.64% 130.64% 610.87% -239.39% -
  Horiz. % 3,121.21% 2,609.09% 4,215.15% 1,642.42% 712.12% -139.39% 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 1.13 1.29 0.63 0.32 0.31 0.37 0.57 57.88%
  QoQ % -12.40% 104.76% 96.88% 3.23% -16.22% -35.09% -
  Horiz. % 198.25% 226.32% 110.53% 56.14% 54.39% 64.91% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
4. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
8. China’s Sinovac shot found highly effective in real world study Good Articles to Share
PARTNERS & BROKERS