Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2018-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -14.29%    YoY -     -92.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 110,898 71,273 36,817 154,621 118,715 86,034 45,243 81.50%
  QoQ % 55.60% 93.59% -76.19% 30.25% 37.99% 90.16% -
  Horiz. % 245.12% 157.53% 81.38% 341.76% 262.39% 190.16% 100.00%
PBT 276 -223 -92 -778 930 2,456 3,157 -80.21%
  QoQ % 223.77% -142.39% 88.17% -183.66% -62.13% -22.20% -
  Horiz. % 8.74% -7.06% -2.91% -24.64% 29.46% 77.80% 100.00%
Tax 180 403 302 461 393 -59 -516 -
  QoQ % -55.33% 33.44% -34.49% 17.30% 766.10% 88.57% -
  Horiz. % -34.88% -78.10% -58.53% -89.34% -76.16% 11.43% 100.00%
NP 456 180 210 -317 1,323 2,397 2,641 -68.89%
  QoQ % 153.33% -14.29% 166.25% -123.96% -44.81% -9.24% -
  Horiz. % 17.27% 6.82% 7.95% -12.00% 50.09% 90.76% 100.00%
NP to SH 456 180 210 -317 1,323 2,397 2,641 -68.89%
  QoQ % 153.33% -14.29% 166.25% -123.96% -44.81% -9.24% -
  Horiz. % 17.27% 6.82% 7.95% -12.00% 50.09% 90.76% 100.00%
Tax Rate -65.22 % - % - % - % -42.26 % 2.40 % 16.34 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -1,860.83% -85.31% -
  Horiz. % -399.14% 0.00% 0.00% 0.00% -258.63% 14.69% 100.00%
Total Cost 110,442 71,093 36,607 154,938 117,392 83,637 42,602 88.39%
  QoQ % 55.35% 94.21% -76.37% 31.98% 40.36% 96.32% -
  Horiz. % 259.24% 166.88% 85.93% 363.69% 275.56% 196.32% 100.00%
Net Worth 141,725 141,725 146,126 145,246 153,168 155,809 161,971 -8.50%
  QoQ % 0.00% -3.01% 0.61% -5.17% -1.69% -3.80% -
  Horiz. % 87.50% 87.50% 90.22% 89.67% 94.57% 96.20% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 88 44 44 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% 100.00% -
Div Payout % - % - % - % - % 3.33 % 1.84 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 80.98% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 180.98% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 141,725 141,725 146,126 145,246 153,168 155,809 161,971 -8.50%
  QoQ % 0.00% -3.01% 0.61% -5.17% -1.69% -3.80% -
  Horiz. % 87.50% 87.50% 90.22% 89.67% 94.57% 96.20% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 88,028 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.41 % 0.25 % 0.57 % -0.21 % 1.11 % 2.79 % 5.84 % -82.90%
  QoQ % 64.00% -56.14% 371.43% -118.92% -60.22% -52.23% -
  Horiz. % 7.02% 4.28% 9.76% -3.60% 19.01% 47.77% 100.00%
ROE 0.32 % 0.13 % 0.14 % -0.22 % 0.86 % 1.54 % 1.63 % -66.12%
  QoQ % 146.15% -7.14% 163.64% -125.58% -44.16% -5.52% -
  Horiz. % 19.63% 7.98% 8.59% -13.50% 52.76% 94.48% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 125.98 80.97 41.82 175.65 134.86 97.73 51.40 81.49%
  QoQ % 55.59% 93.62% -76.19% 30.25% 37.99% 90.14% -
  Horiz. % 245.10% 157.53% 81.36% 341.73% 262.37% 190.14% 100.00%
EPS 0.52 0.20 0.24 -0.36 1.50 2.72 3.00 -68.81%
  QoQ % 160.00% -16.67% 166.67% -124.00% -44.85% -9.33% -
  Horiz. % 17.33% 6.67% 8.00% -12.00% 50.00% 90.67% 100.00%
DPS 0.00 0.00 0.00 0.10 0.05 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 1.6100 1.6100 1.6600 1.6500 1.7400 1.7700 1.8400 -8.50%
  QoQ % 0.00% -3.01% 0.61% -5.17% -1.69% -3.80% -
  Horiz. % 87.50% 87.50% 90.22% 89.67% 94.57% 96.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 89,032
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 125.98 80.97 41.82 175.65 134.86 97.73 51.40 81.49%
  QoQ % 55.59% 93.62% -76.19% 30.25% 37.99% 90.14% -
  Horiz. % 245.10% 157.53% 81.36% 341.73% 262.37% 190.14% 100.00%
EPS 0.52 0.20 0.24 -0.36 1.50 2.72 3.00 -68.81%
  QoQ % 160.00% -16.67% 166.67% -124.00% -44.85% -9.33% -
  Horiz. % 17.33% 6.67% 8.00% -12.00% 50.00% 90.67% 100.00%
DPS 0.00 0.00 0.00 0.10 0.05 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 1.6100 1.6100 1.6600 1.6500 1.7400 1.7700 1.8400 -8.50%
  QoQ % 0.00% -3.01% 0.61% -5.17% -1.69% -3.80% -
  Horiz. % 87.50% 87.50% 90.22% 89.67% 94.57% 96.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.2400 1.4200 1.3000 1.4200 1.9900 3.1100 4.2500 -
P/RPS 0.98 1.75 3.11 0.81 1.48 3.18 8.27 -75.78%
  QoQ % -44.00% -43.73% 283.95% -45.27% -53.46% -61.55% -
  Horiz. % 11.85% 21.16% 37.61% 9.79% 17.90% 38.45% 100.00%
P/EPS 239.37 694.44 544.94 -394.32 132.41 114.21 141.66 41.73%
  QoQ % -65.53% 27.43% 238.20% -397.80% 15.94% -19.38% -
  Horiz. % 168.98% 490.22% 384.68% -278.36% 93.47% 80.62% 100.00%
EY 0.42 0.14 0.18 -0.25 0.76 0.88 0.71 -29.46%
  QoQ % 200.00% -22.22% 172.00% -132.89% -13.64% 23.94% -
  Horiz. % 59.15% 19.72% 25.35% -35.21% 107.04% 123.94% 100.00%
DY 0.00 0.00 0.00 0.07 0.03 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 133.33% 50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 350.00% 150.00% 100.00% -
P/NAPS 0.77 0.88 0.78 0.86 1.14 1.76 2.31 -51.83%
  QoQ % -12.50% 12.82% -9.30% -24.56% -35.23% -23.81% -
  Horiz. % 33.33% 38.10% 33.77% 37.23% 49.35% 76.19% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 28/08/18 30/05/18 27/02/18 29/11/17 29/08/17 -
Price 1.2300 1.2800 1.6300 1.3600 1.7800 2.7600 4.8000 -
P/RPS 0.98 1.58 3.90 0.77 1.32 2.82 9.34 -77.66%
  QoQ % -37.97% -59.49% 406.49% -41.67% -53.19% -69.81% -
  Horiz. % 10.49% 16.92% 41.76% 8.24% 14.13% 30.19% 100.00%
P/EPS 237.44 625.98 683.26 -377.66 118.44 101.36 159.99 30.02%
  QoQ % -62.07% -8.38% 280.92% -418.86% 16.85% -36.65% -
  Horiz. % 148.41% 391.26% 427.06% -236.05% 74.03% 63.35% 100.00%
EY 0.42 0.16 0.15 -0.26 0.84 0.99 0.63 -23.63%
  QoQ % 162.50% 6.67% 157.69% -130.95% -15.15% 57.14% -
  Horiz. % 66.67% 25.40% 23.81% -41.27% 133.33% 157.14% 100.00%
DY 0.00 0.00 0.00 0.07 0.03 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 133.33% 50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 350.00% 150.00% 100.00% -
P/NAPS 0.76 0.80 0.98 0.82 1.02 1.56 2.61 -55.97%
  QoQ % -5.00% -18.37% 19.51% -19.61% -34.62% -40.23% -
  Horiz. % 29.12% 30.65% 37.55% 31.42% 39.08% 59.77% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers