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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers