Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2013-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     444.31%    YoY -     5,010.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,740 171,388 134,286 90,355 38,826 141,315 103,635 -33.15%
  QoQ % -66.89% 27.63% 48.62% 132.72% -72.53% 36.36% -
  Horiz. % 54.75% 165.38% 129.58% 87.19% 37.46% 136.36% 100.00%
PBT 8,736 12,727 12,827 9,560 1,883 2,960 329 795.40%
  QoQ % -31.36% -0.78% 34.17% 407.70% -36.39% 799.70% -
  Horiz. % 2,655.32% 3,868.39% 3,898.78% 2,905.78% 572.34% 899.70% 100.00%
Tax -1,372 -1,764 -2,072 -1,281 -362 -2,336 -473 103.79%
  QoQ % 22.22% 14.86% -61.75% -253.87% 84.50% -393.87% -
  Horiz. % 290.06% 372.94% 438.05% 270.82% 76.53% 493.87% 100.00%
NP 7,364 10,963 10,755 8,279 1,521 624 -144 -
  QoQ % -32.83% 1.93% 29.91% 444.31% 143.75% 533.33% -
  Horiz. % -5,113.89% -7,613.19% -7,468.75% -5,749.31% -1,056.25% -433.33% 100.00%
NP to SH 7,466 11,216 10,755 8,279 1,521 624 -144 -
  QoQ % -33.43% 4.29% 29.91% 444.31% 143.75% 533.33% -
  Horiz. % -5,184.72% -7,788.89% -7,468.75% -5,749.31% -1,056.25% -433.33% 100.00%
Tax Rate 15.71 % 13.86 % 16.15 % 13.40 % 19.22 % 78.92 % 143.77 % -77.24%
  QoQ % 13.35% -14.18% 20.52% -30.28% -75.65% -45.11% -
  Horiz. % 10.93% 9.64% 11.23% 9.32% 13.37% 54.89% 100.00%
Total Cost 49,376 160,425 123,531 82,076 37,305 140,691 103,779 -39.14%
  QoQ % -69.22% 29.87% 50.51% 120.01% -73.48% 35.57% -
  Horiz. % 47.58% 154.58% 119.03% 79.09% 35.95% 135.57% 100.00%
Net Worth 104,592 96,088 96,922 94,350 86,671 84,624 83,858 15.92%
  QoQ % 8.85% -0.86% 2.73% 8.86% 2.42% 0.91% -
  Horiz. % 124.72% 114.58% 115.58% 112.51% 103.35% 100.91% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 104,592 96,088 96,922 94,350 86,671 84,624 83,858 15.92%
  QoQ % 8.85% -0.86% 2.73% 8.86% 2.42% 0.91% -
  Horiz. % 124.72% 114.58% 115.58% 112.51% 103.35% 100.91% 100.00%
NOSH 85,034 85,034 85,019 85,000 84,972 85,479 84,705 0.26%
  QoQ % 0.00% 0.02% 0.02% 0.03% -0.59% 0.91% -
  Horiz. % 100.39% 100.39% 100.37% 100.35% 100.31% 100.91% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.98 % 6.40 % 8.01 % 9.16 % 3.92 % 0.44 % -0.14 % -
  QoQ % 102.81% -20.10% -12.55% 133.67% 790.91% 414.29% -
  Horiz. % -9,271.43% -4,571.43% -5,721.43% -6,542.86% -2,800.00% -314.29% 100.00%
ROE 7.14 % 11.67 % 11.10 % 8.77 % 1.75 % 0.74 % -0.17 % -
  QoQ % -38.82% 5.14% 26.57% 401.14% 136.49% 535.29% -
  Horiz. % -4,200.00% -6,864.71% -6,529.41% -5,158.82% -1,029.41% -435.29% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.73 201.55 157.95 106.30 45.69 165.32 122.35 -33.32%
  QoQ % -66.89% 27.60% 48.59% 132.65% -72.36% 35.12% -
  Horiz. % 54.54% 164.73% 129.10% 86.88% 37.34% 135.12% 100.00%
EPS 8.78 13.19 12.65 9.74 1.79 0.73 -0.17 -
  QoQ % -33.43% 4.27% 29.88% 444.13% 145.21% 529.41% -
  Horiz. % -5,164.71% -7,758.82% -7,441.18% -5,729.41% -1,052.94% -429.41% 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 1.2300 1.1300 1.1400 1.1100 1.0200 0.9900 0.9900 15.62%
  QoQ % 8.85% -0.88% 2.70% 8.82% 3.03% 0.00% -
  Horiz. % 124.24% 114.14% 115.15% 112.12% 103.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 64.46 194.70 152.55 102.64 44.11 160.53 117.73 -33.15%
  QoQ % -66.89% 27.63% 48.63% 132.69% -72.52% 36.35% -
  Horiz. % 54.75% 165.38% 129.58% 87.18% 37.47% 136.35% 100.00%
EPS 8.48 12.74 12.22 9.40 1.73 0.71 -0.16 -
  QoQ % -33.44% 4.26% 30.00% 443.35% 143.66% 543.75% -
  Horiz. % -5,300.00% -7,962.50% -7,637.50% -5,875.00% -1,081.25% -443.75% 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 1.1882 1.0916 1.1010 1.0718 0.9846 0.9613 0.9526 15.92%
  QoQ % 8.85% -0.85% 2.72% 8.86% 2.42% 0.91% -
  Horiz. % 124.73% 114.59% 115.58% 112.51% 103.36% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.1500 1.3200 0.8050 0.4500 0.3300 0.4100 0.4500 -
P/RPS 1.72 0.65 0.51 0.42 0.72 0.25 0.37 179.32%
  QoQ % 164.62% 27.45% 21.43% -41.67% 188.00% -32.43% -
  Horiz. % 464.86% 175.68% 137.84% 113.51% 194.59% 67.57% 100.00%
P/EPS 13.10 10.01 6.36 4.62 18.44 56.16 -264.71 -
  QoQ % 30.87% 57.39% 37.66% -74.95% -67.17% 121.22% -
  Horiz. % -4.95% -3.78% -2.40% -1.75% -6.97% -21.22% 100.00%
EY 7.63 9.99 15.71 21.64 5.42 1.78 -0.38 -
  QoQ % -23.62% -36.41% -27.40% 299.26% 204.49% 568.42% -
  Horiz. % -2,007.89% -2,628.95% -4,134.21% -5,694.74% -1,426.32% -468.42% 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 0.93 1.17 0.71 0.41 0.32 0.41 0.45 62.46%
  QoQ % -20.51% 64.79% 73.17% 28.13% -21.95% -8.89% -
  Horiz. % 206.67% 260.00% 157.78% 91.11% 71.11% 91.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 -
Price 1.2500 1.2800 1.4700 0.7000 0.3300 0.3100 0.3700 -
P/RPS 1.87 0.64 0.93 0.66 0.72 0.19 0.30 239.84%
  QoQ % 192.19% -31.18% 40.91% -8.33% 278.95% -36.67% -
  Horiz. % 623.33% 213.33% 310.00% 220.00% 240.00% 63.33% 100.00%
P/EPS 14.24 9.70 11.62 7.19 18.44 42.47 -217.65 -
  QoQ % 46.80% -16.52% 61.61% -61.01% -56.58% 119.51% -
  Horiz. % -6.54% -4.46% -5.34% -3.30% -8.47% -19.51% 100.00%
EY 7.02 10.30 8.61 13.91 5.42 2.35 -0.46 -
  QoQ % -31.84% 19.63% -38.10% 156.64% 130.64% 610.87% -
  Horiz. % -1,526.09% -2,239.13% -1,871.74% -3,023.91% -1,178.26% -510.87% 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 1.02 1.13 1.29 0.63 0.32 0.31 0.37 96.97%
  QoQ % -9.73% -12.40% 104.76% 96.88% 3.23% -16.22% -
  Horiz. % 275.68% 305.41% 348.65% 170.27% 86.49% 83.78% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS