Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2014-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     85.04%    YoY -     66.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 50,033 193,987 155,061 109,197 56,740 171,388 134,286 -48.31%
  QoQ % -74.21% 25.10% 42.00% 92.45% -66.89% 27.63% -
  Horiz. % 37.26% 144.46% 115.47% 81.32% 42.25% 127.63% 100.00%
PBT 8,435 27,292 23,948 16,672 8,736 12,727 12,827 -24.44%
  QoQ % -69.09% 13.96% 43.64% 90.84% -31.36% -0.78% -
  Horiz. % 65.76% 212.77% 186.70% 129.98% 68.11% 99.22% 100.00%
Tax -2,160 -6,442 -5,374 -3,078 -1,372 -1,764 -2,072 2.82%
  QoQ % 66.47% -19.87% -74.59% -124.34% 22.22% 14.86% -
  Horiz. % 104.25% 310.91% 259.36% 148.55% 66.22% 85.14% 100.00%
NP 6,275 20,850 18,574 13,594 7,364 10,963 10,755 -30.25%
  QoQ % -69.90% 12.25% 36.63% 84.60% -32.83% 1.93% -
  Horiz. % 58.34% 193.86% 172.70% 126.40% 68.47% 101.93% 100.00%
NP to SH 6,431 20,995 18,868 13,815 7,466 11,216 10,755 -29.09%
  QoQ % -69.37% 11.27% 36.58% 85.04% -33.43% 4.29% -
  Horiz. % 59.80% 195.21% 175.43% 128.45% 69.42% 104.29% 100.00%
Tax Rate 25.61 % 23.60 % 22.44 % 18.46 % 15.71 % 13.86 % 16.15 % 36.10%
  QoQ % 8.52% 5.17% 21.56% 17.50% 13.35% -14.18% -
  Horiz. % 158.58% 146.13% 138.95% 114.30% 97.28% 85.82% 100.00%
Total Cost 43,758 173,137 136,487 95,603 49,376 160,425 123,531 -50.03%
  QoQ % -74.73% 26.85% 42.76% 93.62% -69.22% 29.87% -
  Horiz. % 35.42% 140.16% 110.49% 77.39% 39.97% 129.87% 100.00%
Net Worth 128,510 117,448 117,924 111,990 104,592 96,088 96,922 20.75%
  QoQ % 9.42% -0.40% 5.30% 7.07% 8.85% -0.86% -
  Horiz. % 132.59% 121.18% 121.67% 115.55% 107.91% 99.14% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 68 34 34 - - - -
  QoQ % 0.00% 100.65% -0.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.56% 99.96% 100.00% - - -
Div Payout % - % 0.33 % 0.18 % 0.25 % - % - % - % -
  QoQ % 0.00% 83.33% -28.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.00% 72.00% 100.00% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,510 117,448 117,924 111,990 104,592 96,088 96,922 20.75%
  QoQ % 9.42% -0.40% 5.30% 7.07% 8.85% -0.86% -
  Horiz. % 132.59% 121.18% 121.67% 115.55% 107.91% 99.14% 100.00%
NOSH 87,422 85,728 85,452 85,488 85,034 85,034 85,019 1.88%
  QoQ % 1.97% 0.32% -0.04% 0.53% 0.00% 0.02% -
  Horiz. % 102.83% 100.83% 100.51% 100.55% 100.02% 100.02% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.54 % 10.75 % 11.98 % 12.45 % 12.98 % 6.40 % 8.01 % 34.94%
  QoQ % 16.65% -10.27% -3.78% -4.08% 102.81% -20.10% -
  Horiz. % 156.55% 134.21% 149.56% 155.43% 162.05% 79.90% 100.00%
ROE 5.00 % 17.88 % 16.00 % 12.34 % 7.14 % 11.67 % 11.10 % -41.32%
  QoQ % -72.04% 11.75% 29.66% 72.83% -38.82% 5.14% -
  Horiz. % 45.05% 161.08% 144.14% 111.17% 64.32% 105.14% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 57.23 226.28 181.46 127.73 66.73 201.55 157.95 -49.27%
  QoQ % -74.71% 24.70% 42.07% 91.41% -66.89% 27.60% -
  Horiz. % 36.23% 143.26% 114.88% 80.87% 42.25% 127.60% 100.00%
EPS 7.36 24.49 22.08 16.16 8.78 13.19 12.65 -30.38%
  QoQ % -69.95% 10.91% 36.63% 84.05% -33.43% 4.27% -
  Horiz. % 58.18% 193.60% 174.55% 127.75% 69.41% 104.27% 100.00%
DPS 0.00 0.08 0.04 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% - - -
NAPS 1.4700 1.3700 1.3800 1.3100 1.2300 1.1300 1.1400 18.53%
  QoQ % 7.30% -0.72% 5.34% 6.50% 8.85% -0.88% -
  Horiz. % 128.95% 120.18% 121.05% 114.91% 107.89% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.84 220.37 176.15 124.05 64.46 194.70 152.55 -48.31%
  QoQ % -74.21% 25.10% 42.00% 92.44% -66.89% 27.63% -
  Horiz. % 37.26% 144.46% 115.47% 81.32% 42.25% 127.63% 100.00%
EPS 7.31 23.85 21.43 15.69 8.48 12.74 12.22 -29.07%
  QoQ % -69.35% 11.29% 36.58% 85.02% -33.44% 4.26% -
  Horiz. % 59.82% 195.17% 175.37% 128.40% 69.39% 104.26% 100.00%
DPS 0.00 0.08 0.04 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% - - -
NAPS 1.4599 1.3342 1.3396 1.2722 1.1882 1.0916 1.1010 20.76%
  QoQ % 9.42% -0.40% 5.30% 7.07% 8.85% -0.85% -
  Horiz. % 132.60% 121.18% 121.67% 115.55% 107.92% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.4400 2.7000 1.5900 1.9600 1.1500 1.3200 0.8050 -
P/RPS 4.26 1.19 0.88 1.53 1.72 0.65 0.51 313.28%
  QoQ % 257.98% 35.23% -42.48% -11.05% 164.62% 27.45% -
  Horiz. % 835.29% 233.33% 172.55% 300.00% 337.25% 127.45% 100.00%
P/EPS 33.17 11.02 7.20 12.13 13.10 10.01 6.36 201.65%
  QoQ % 201.00% 53.06% -40.64% -7.40% 30.87% 57.39% -
  Horiz. % 521.54% 173.27% 113.21% 190.72% 205.97% 157.39% 100.00%
EY 3.01 9.07 13.89 8.24 7.63 9.99 15.71 -66.87%
  QoQ % -66.81% -34.70% 68.57% 7.99% -23.62% -36.41% -
  Horiz. % 19.16% 57.73% 88.42% 52.45% 48.57% 63.59% 100.00%
DY 0.00 0.03 0.03 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 150.00% 100.00% - - -
P/NAPS 1.66 1.97 1.15 1.50 0.93 1.17 0.71 76.43%
  QoQ % -15.74% 71.30% -23.33% 61.29% -20.51% 64.79% -
  Horiz. % 233.80% 277.46% 161.97% 211.27% 130.99% 164.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 -
Price 2.2000 2.7600 2.3400 1.7000 1.2500 1.2800 1.4700 -
P/RPS 3.84 1.22 1.29 1.33 1.87 0.64 0.93 158.04%
  QoQ % 214.75% -5.43% -3.01% -28.88% 192.19% -31.18% -
  Horiz. % 412.90% 131.18% 138.71% 143.01% 201.08% 68.82% 100.00%
P/EPS 29.91 11.27 10.60 10.52 14.24 9.70 11.62 88.14%
  QoQ % 165.39% 6.32% 0.76% -26.12% 46.80% -16.52% -
  Horiz. % 257.40% 96.99% 91.22% 90.53% 122.55% 83.48% 100.00%
EY 3.34 8.87 9.44 9.51 7.02 10.30 8.61 -46.90%
  QoQ % -62.34% -6.04% -0.74% 35.47% -31.84% 19.63% -
  Horiz. % 38.79% 103.02% 109.64% 110.45% 81.53% 119.63% 100.00%
DY 0.00 0.03 0.02 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 100.00% 100.00% - - -
P/NAPS 1.50 2.01 1.70 1.30 1.02 1.13 1.29 10.61%
  QoQ % -25.37% 18.24% 30.77% 27.45% -9.73% -12.40% -
  Horiz. % 116.28% 155.81% 131.78% 100.78% 79.07% 87.60% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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