Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2014-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -33.43%    YoY -     390.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 193,987 155,061 109,197 56,740 171,388 134,286 90,355 66.50%
  QoQ % 25.10% 42.00% 92.45% -66.89% 27.63% 48.62% -
  Horiz. % 214.69% 171.61% 120.85% 62.80% 189.68% 148.62% 100.00%
PBT 27,292 23,948 16,672 8,736 12,727 12,827 9,560 101.37%
  QoQ % 13.96% 43.64% 90.84% -31.36% -0.78% 34.17% -
  Horiz. % 285.48% 250.50% 174.39% 91.38% 133.13% 134.17% 100.00%
Tax -6,442 -5,374 -3,078 -1,372 -1,764 -2,072 -1,281 193.82%
  QoQ % -19.87% -74.59% -124.34% 22.22% 14.86% -61.75% -
  Horiz. % 502.89% 419.52% 240.28% 107.10% 137.70% 161.75% 100.00%
NP 20,850 18,574 13,594 7,364 10,963 10,755 8,279 85.21%
  QoQ % 12.25% 36.63% 84.60% -32.83% 1.93% 29.91% -
  Horiz. % 251.84% 224.35% 164.20% 88.95% 132.42% 129.91% 100.00%
NP to SH 20,995 18,868 13,815 7,466 11,216 10,755 8,279 86.07%
  QoQ % 11.27% 36.58% 85.04% -33.43% 4.29% 29.91% -
  Horiz. % 253.59% 227.90% 166.87% 90.18% 135.48% 129.91% 100.00%
Tax Rate 23.60 % 22.44 % 18.46 % 15.71 % 13.86 % 16.15 % 13.40 % 45.89%
  QoQ % 5.17% 21.56% 17.50% 13.35% -14.18% 20.52% -
  Horiz. % 176.12% 167.46% 137.76% 117.24% 103.43% 120.52% 100.00%
Total Cost 173,137 136,487 95,603 49,376 160,425 123,531 82,076 64.56%
  QoQ % 26.85% 42.76% 93.62% -69.22% 29.87% 50.51% -
  Horiz. % 210.95% 166.29% 116.48% 60.16% 195.46% 150.51% 100.00%
Net Worth 117,448 117,924 111,990 104,592 96,088 96,922 94,350 15.73%
  QoQ % -0.40% 5.30% 7.07% 8.85% -0.86% 2.73% -
  Horiz. % 124.48% 124.99% 118.70% 110.86% 101.84% 102.73% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 68 34 34 - - - - -
  QoQ % 100.65% -0.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.56% 99.96% 100.00% - - - -
Div Payout % 0.33 % 0.18 % 0.25 % - % - % - % - % -
  QoQ % 83.33% -28.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.00% 72.00% 100.00% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 117,448 117,924 111,990 104,592 96,088 96,922 94,350 15.73%
  QoQ % -0.40% 5.30% 7.07% 8.85% -0.86% 2.73% -
  Horiz. % 124.48% 124.99% 118.70% 110.86% 101.84% 102.73% 100.00%
NOSH 85,728 85,452 85,488 85,034 85,034 85,019 85,000 0.57%
  QoQ % 0.32% -0.04% 0.53% 0.00% 0.02% 0.02% -
  Horiz. % 100.86% 100.53% 100.58% 100.04% 100.04% 100.02% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.75 % 11.98 % 12.45 % 12.98 % 6.40 % 8.01 % 9.16 % 11.27%
  QoQ % -10.27% -3.78% -4.08% 102.81% -20.10% -12.55% -
  Horiz. % 117.36% 130.79% 135.92% 141.70% 69.87% 87.45% 100.00%
ROE 17.88 % 16.00 % 12.34 % 7.14 % 11.67 % 11.10 % 8.77 % 60.85%
  QoQ % 11.75% 29.66% 72.83% -38.82% 5.14% 26.57% -
  Horiz. % 203.88% 182.44% 140.71% 81.41% 133.07% 126.57% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 226.28 181.46 127.73 66.73 201.55 157.95 106.30 65.55%
  QoQ % 24.70% 42.07% 91.41% -66.89% 27.60% 48.59% -
  Horiz. % 212.87% 170.71% 120.16% 62.78% 189.60% 148.59% 100.00%
EPS 24.49 22.08 16.16 8.78 13.19 12.65 9.74 85.01%
  QoQ % 10.91% 36.63% 84.05% -33.43% 4.27% 29.88% -
  Horiz. % 251.44% 226.69% 165.91% 90.14% 135.42% 129.88% 100.00%
DPS 0.08 0.04 0.04 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% - - - -
NAPS 1.3700 1.3800 1.3100 1.2300 1.1300 1.1400 1.1100 15.08%
  QoQ % -0.72% 5.34% 6.50% 8.85% -0.88% 2.70% -
  Horiz. % 123.42% 124.32% 118.02% 110.81% 101.80% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 220.37 176.15 124.05 64.46 194.70 152.55 102.64 66.50%
  QoQ % 25.10% 42.00% 92.44% -66.89% 27.63% 48.63% -
  Horiz. % 214.70% 171.62% 120.86% 62.80% 189.69% 148.63% 100.00%
EPS 23.85 21.43 15.69 8.48 12.74 12.22 9.40 86.13%
  QoQ % 11.29% 36.58% 85.02% -33.44% 4.26% 30.00% -
  Horiz. % 253.72% 227.98% 166.91% 90.21% 135.53% 130.00% 100.00%
DPS 0.08 0.04 0.04 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% - - - -
NAPS 1.3342 1.3396 1.2722 1.1882 1.0916 1.1010 1.0718 15.73%
  QoQ % -0.40% 5.30% 7.07% 8.85% -0.85% 2.72% -
  Horiz. % 124.48% 124.99% 118.70% 110.86% 101.85% 102.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.7000 1.5900 1.9600 1.1500 1.3200 0.8050 0.4500 -
P/RPS 1.19 0.88 1.53 1.72 0.65 0.51 0.42 100.36%
  QoQ % 35.23% -42.48% -11.05% 164.62% 27.45% 21.43% -
  Horiz. % 283.33% 209.52% 364.29% 409.52% 154.76% 121.43% 100.00%
P/EPS 11.02 7.20 12.13 13.10 10.01 6.36 4.62 78.62%
  QoQ % 53.06% -40.64% -7.40% 30.87% 57.39% 37.66% -
  Horiz. % 238.53% 155.84% 262.55% 283.55% 216.67% 137.66% 100.00%
EY 9.07 13.89 8.24 7.63 9.99 15.71 21.64 -44.02%
  QoQ % -34.70% 68.57% 7.99% -23.62% -36.41% -27.40% -
  Horiz. % 41.91% 64.19% 38.08% 35.26% 46.16% 72.60% 100.00%
DY 0.03 0.03 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 100.00% - - - -
P/NAPS 1.97 1.15 1.50 0.93 1.17 0.71 0.41 185.02%
  QoQ % 71.30% -23.33% 61.29% -20.51% 64.79% 73.17% -
  Horiz. % 480.49% 280.49% 365.85% 226.83% 285.37% 173.17% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 -
Price 2.7600 2.3400 1.7000 1.2500 1.2800 1.4700 0.7000 -
P/RPS 1.22 1.29 1.33 1.87 0.64 0.93 0.66 50.67%
  QoQ % -5.43% -3.01% -28.88% 192.19% -31.18% 40.91% -
  Horiz. % 184.85% 195.45% 201.52% 283.33% 96.97% 140.91% 100.00%
P/EPS 11.27 10.60 10.52 14.24 9.70 11.62 7.19 34.97%
  QoQ % 6.32% 0.76% -26.12% 46.80% -16.52% 61.61% -
  Horiz. % 156.75% 147.43% 146.31% 198.05% 134.91% 161.61% 100.00%
EY 8.87 9.44 9.51 7.02 10.30 8.61 13.91 -25.94%
  QoQ % -6.04% -0.74% 35.47% -31.84% 19.63% -38.10% -
  Horiz. % 63.77% 67.86% 68.37% 50.47% 74.05% 61.90% 100.00%
DY 0.03 0.02 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% - - - -
P/NAPS 2.01 1.70 1.30 1.02 1.13 1.29 0.63 116.88%
  QoQ % 18.24% 30.77% 27.45% -9.73% -12.40% 104.76% -
  Horiz. % 319.05% 269.84% 206.35% 161.90% 179.37% 204.76% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

307  616  592  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.050.00 
 SERBADK 0.37-0.01 
 SUPERMX 2.05-0.20 
 HSI-HMC 0.14+0.005 
 ARMADA 0.52-0.01 
 CSH 0.13+0.005 
 JADI 0.11-0.005 
 HIAPTEK 0.65-0.01 
 MACPIE 0.125-0.005 
 MYEG 1.04-0.01 
PARTNERS & BROKERS