Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2012-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -58.25%    YoY -     -96.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 38,826 141,315 103,635 70,131 33,038 149,246 113,945 -51.25%
  QoQ % -72.53% 36.36% 47.77% 112.27% -77.86% 30.98% -
  Horiz. % 34.07% 124.02% 90.95% 61.55% 28.99% 130.98% 100.00%
PBT 1,883 2,960 329 633 821 7,064 3,253 -30.57%
  QoQ % -36.39% 799.70% -48.03% -22.90% -88.38% 117.15% -
  Horiz. % 57.89% 90.99% 10.11% 19.46% 25.24% 217.15% 100.00%
Tax -362 -2,336 -473 -471 -433 -779 245 -
  QoQ % 84.50% -393.87% -0.42% -8.78% 44.42% -417.96% -
  Horiz. % -147.76% -953.47% -193.06% -192.24% -176.73% -317.96% 100.00%
NP 1,521 624 -144 162 388 6,285 3,498 -42.63%
  QoQ % 143.75% 533.33% -188.89% -58.25% -93.83% 79.67% -
  Horiz. % 43.48% 17.84% -4.12% 4.63% 11.09% 179.67% 100.00%
NP to SH 1,521 624 -144 162 388 6,285 3,498 -42.63%
  QoQ % 143.75% 533.33% -188.89% -58.25% -93.83% 79.67% -
  Horiz. % 43.48% 17.84% -4.12% 4.63% 11.09% 179.67% 100.00%
Tax Rate 19.22 % 78.92 % 143.77 % 74.41 % 52.74 % 11.03 % -7.53 % -
  QoQ % -75.65% -45.11% 93.21% 41.09% 378.15% 246.48% -
  Horiz. % -255.25% -1,048.07% -1,909.30% -988.18% -700.40% -146.48% 100.00%
Total Cost 37,305 140,691 103,779 69,969 32,650 142,961 110,447 -51.53%
  QoQ % -73.48% 35.57% 48.32% 114.30% -77.16% 29.44% -
  Horiz. % 33.78% 127.38% 93.96% 63.35% 29.56% 129.44% 100.00%
Net Worth 86,671 84,624 83,858 85,263 85,191 83,263 85,849 0.64%
  QoQ % 2.42% 0.91% -1.65% 0.08% 2.31% -3.01% -
  Horiz. % 100.96% 98.57% 97.68% 99.32% 99.23% 96.99% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,671 84,624 83,858 85,263 85,191 83,263 85,849 0.64%
  QoQ % 2.42% 0.91% -1.65% 0.08% 2.31% -3.01% -
  Horiz. % 100.96% 98.57% 97.68% 99.32% 99.23% 96.99% 100.00%
NOSH 84,972 85,479 84,705 85,263 84,347 84,963 85,000 -0.02%
  QoQ % -0.59% 0.91% -0.65% 1.09% -0.72% -0.04% -
  Horiz. % 99.97% 100.56% 99.65% 100.31% 99.23% 99.96% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.92 % 0.44 % -0.14 % 0.23 % 1.17 % 4.21 % 3.07 % 17.71%
  QoQ % 790.91% 414.29% -160.87% -80.34% -72.21% 37.13% -
  Horiz. % 127.69% 14.33% -4.56% 7.49% 38.11% 137.13% 100.00%
ROE 1.75 % 0.74 % -0.17 % 0.19 % 0.46 % 7.55 % 4.07 % -43.06%
  QoQ % 136.49% 535.29% -189.47% -58.70% -93.91% 85.50% -
  Horiz. % 43.00% 18.18% -4.18% 4.67% 11.30% 185.50% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.69 165.32 122.35 82.25 39.17 175.66 134.05 -51.24%
  QoQ % -72.36% 35.12% 48.75% 109.98% -77.70% 31.04% -
  Horiz. % 34.08% 123.33% 91.27% 61.36% 29.22% 131.04% 100.00%
EPS 1.79 0.73 -0.17 0.19 0.46 7.39 4.12 -42.67%
  QoQ % 145.21% 529.41% -189.47% -58.70% -93.78% 79.37% -
  Horiz. % 43.45% 17.72% -4.13% 4.61% 11.17% 179.37% 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 1.0200 0.9900 0.9900 1.0000 1.0100 0.9800 1.0100 0.66%
  QoQ % 3.03% 0.00% -1.00% -0.99% 3.06% -2.97% -
  Horiz. % 100.99% 98.02% 98.02% 99.01% 100.00% 97.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.11 160.53 117.73 79.67 37.53 169.54 129.44 -51.24%
  QoQ % -72.52% 36.35% 47.77% 112.28% -77.86% 30.98% -
  Horiz. % 34.08% 124.02% 90.95% 61.55% 28.99% 130.98% 100.00%
EPS 1.73 0.71 -0.16 0.18 0.44 7.14 3.97 -42.55%
  QoQ % 143.66% 543.75% -188.89% -59.09% -93.84% 79.85% -
  Horiz. % 43.58% 17.88% -4.03% 4.53% 11.08% 179.85% 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 0.9846 0.9613 0.9526 0.9686 0.9678 0.9459 0.9753 0.64%
  QoQ % 2.42% 0.91% -1.65% 0.08% 2.32% -3.01% -
  Horiz. % 100.95% 98.56% 97.67% 99.31% 99.23% 96.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3300 0.4100 0.4500 0.3100 0.2900 0.3100 0.3300 -
P/RPS 0.72 0.25 0.37 0.38 0.74 0.18 0.25 102.55%
  QoQ % 188.00% -32.43% -2.63% -48.65% 311.11% -28.00% -
  Horiz. % 288.00% 100.00% 148.00% 152.00% 296.00% 72.00% 100.00%
P/EPS 18.44 56.16 -264.71 163.16 63.04 4.19 8.02 74.29%
  QoQ % -67.17% 121.22% -262.24% 158.82% 1,404.53% -47.76% -
  Horiz. % 229.93% 700.25% -3,300.62% 2,034.41% 786.03% 52.24% 100.00%
EY 5.42 1.78 -0.38 0.61 1.59 23.86 12.47 -42.65%
  QoQ % 204.49% 568.42% -162.30% -61.64% -93.34% 91.34% -
  Horiz. % 43.46% 14.27% -3.05% 4.89% 12.75% 191.34% 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 0.32 0.41 0.45 0.31 0.29 0.32 0.33 -2.03%
  QoQ % -21.95% -8.89% 45.16% 6.90% -9.38% -3.03% -
  Horiz. % 96.97% 124.24% 136.36% 93.94% 87.88% 96.97% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 28/05/12 27/02/12 -
Price 0.3300 0.3100 0.3700 0.5700 0.3300 0.3000 0.2900 -
P/RPS 0.72 0.19 0.30 0.69 0.84 0.17 0.22 120.59%
  QoQ % 278.95% -36.67% -56.52% -17.86% 394.12% -22.73% -
  Horiz. % 327.27% 86.36% 136.36% 313.64% 381.82% 77.27% 100.00%
P/EPS 18.44 42.47 -217.65 300.00 71.74 4.06 7.05 89.95%
  QoQ % -56.58% 119.51% -172.55% 318.18% 1,666.99% -42.41% -
  Horiz. % 261.56% 602.41% -3,087.23% 4,255.32% 1,017.59% 57.59% 100.00%
EY 5.42 2.35 -0.46 0.33 1.39 24.66 14.19 -47.39%
  QoQ % 130.64% 610.87% -239.39% -76.26% -94.36% 73.78% -
  Horiz. % 38.20% 16.56% -3.24% 2.33% 9.80% 173.78% 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 0.32 0.31 0.37 0.57 0.33 0.31 0.29 6.79%
  QoQ % 3.23% -16.22% -35.09% 72.73% 6.45% 6.90% -
  Horiz. % 110.34% 106.90% 127.59% 196.55% 113.79% 106.90% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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