Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2012-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -188.89%    YoY -     -104.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 90,355 38,826 141,315 103,635 70,131 33,038 149,246 -28.41%
  QoQ % 132.72% -72.53% 36.36% 47.77% 112.27% -77.86% -
  Horiz. % 60.54% 26.01% 94.69% 69.44% 46.99% 22.14% 100.00%
PBT 9,560 1,883 2,960 329 633 821 7,064 22.33%
  QoQ % 407.70% -36.39% 799.70% -48.03% -22.90% -88.38% -
  Horiz. % 135.33% 26.66% 41.90% 4.66% 8.96% 11.62% 100.00%
Tax -1,281 -362 -2,336 -473 -471 -433 -779 39.28%
  QoQ % -253.87% 84.50% -393.87% -0.42% -8.78% 44.42% -
  Horiz. % 164.44% 46.47% 299.87% 60.72% 60.46% 55.58% 100.00%
NP 8,279 1,521 624 -144 162 388 6,285 20.15%
  QoQ % 444.31% 143.75% 533.33% -188.89% -58.25% -93.83% -
  Horiz. % 131.73% 24.20% 9.93% -2.29% 2.58% 6.17% 100.00%
NP to SH 8,279 1,521 624 -144 162 388 6,285 20.15%
  QoQ % 444.31% 143.75% 533.33% -188.89% -58.25% -93.83% -
  Horiz. % 131.73% 24.20% 9.93% -2.29% 2.58% 6.17% 100.00%
Tax Rate 13.40 % 19.22 % 78.92 % 143.77 % 74.41 % 52.74 % 11.03 % 13.84%
  QoQ % -30.28% -75.65% -45.11% 93.21% 41.09% 378.15% -
  Horiz. % 121.49% 174.25% 715.50% 1,303.45% 674.61% 478.15% 100.00%
Total Cost 82,076 37,305 140,691 103,779 69,969 32,650 142,961 -30.90%
  QoQ % 120.01% -73.48% 35.57% 48.32% 114.30% -77.16% -
  Horiz. % 57.41% 26.09% 98.41% 72.59% 48.94% 22.84% 100.00%
Net Worth 94,350 86,671 84,624 83,858 85,263 85,191 83,263 8.68%
  QoQ % 8.86% 2.42% 0.91% -1.65% 0.08% 2.31% -
  Horiz. % 113.31% 104.09% 101.63% 100.71% 102.40% 102.31% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 94,350 86,671 84,624 83,858 85,263 85,191 83,263 8.68%
  QoQ % 8.86% 2.42% 0.91% -1.65% 0.08% 2.31% -
  Horiz. % 113.31% 104.09% 101.63% 100.71% 102.40% 102.31% 100.00%
NOSH 85,000 84,972 85,479 84,705 85,263 84,347 84,963 0.03%
  QoQ % 0.03% -0.59% 0.91% -0.65% 1.09% -0.72% -
  Horiz. % 100.04% 100.01% 100.61% 99.70% 100.35% 99.28% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.16 % 3.92 % 0.44 % -0.14 % 0.23 % 1.17 % 4.21 % 67.83%
  QoQ % 133.67% 790.91% 414.29% -160.87% -80.34% -72.21% -
  Horiz. % 217.58% 93.11% 10.45% -3.33% 5.46% 27.79% 100.00%
ROE 8.77 % 1.75 % 0.74 % -0.17 % 0.19 % 0.46 % 7.55 % 10.49%
  QoQ % 401.14% 136.49% 535.29% -189.47% -58.70% -93.91% -
  Horiz. % 116.16% 23.18% 9.80% -2.25% 2.52% 6.09% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 106.30 45.69 165.32 122.35 82.25 39.17 175.66 -28.43%
  QoQ % 132.65% -72.36% 35.12% 48.75% 109.98% -77.70% -
  Horiz. % 60.51% 26.01% 94.11% 69.65% 46.82% 22.30% 100.00%
EPS 9.74 1.79 0.73 -0.17 0.19 0.46 7.39 20.19%
  QoQ % 444.13% 145.21% 529.41% -189.47% -58.70% -93.78% -
  Horiz. % 131.80% 24.22% 9.88% -2.30% 2.57% 6.22% 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 1.1100 1.0200 0.9900 0.9900 1.0000 1.0100 0.9800 8.65%
  QoQ % 8.82% 3.03% 0.00% -1.00% -0.99% 3.06% -
  Horiz. % 113.27% 104.08% 101.02% 101.02% 102.04% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 102.64 44.11 160.53 117.73 79.67 37.53 169.54 -28.41%
  QoQ % 132.69% -72.52% 36.35% 47.77% 112.28% -77.86% -
  Horiz. % 60.54% 26.02% 94.69% 69.44% 46.99% 22.14% 100.00%
EPS 9.40 1.73 0.71 -0.16 0.18 0.44 7.14 20.10%
  QoQ % 443.35% 143.66% 543.75% -188.89% -59.09% -93.84% -
  Horiz. % 131.65% 24.23% 9.94% -2.24% 2.52% 6.16% 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 1.0718 0.9846 0.9613 0.9526 0.9686 0.9678 0.9459 8.68%
  QoQ % 8.86% 2.42% 0.91% -1.65% 0.08% 2.32% -
  Horiz. % 113.31% 104.09% 101.63% 100.71% 102.40% 102.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4500 0.3300 0.4100 0.4500 0.3100 0.2900 0.3100 -
P/RPS 0.42 0.72 0.25 0.37 0.38 0.74 0.18 75.83%
  QoQ % -41.67% 188.00% -32.43% -2.63% -48.65% 311.11% -
  Horiz. % 233.33% 400.00% 138.89% 205.56% 211.11% 411.11% 100.00%
P/EPS 4.62 18.44 56.16 -264.71 163.16 63.04 4.19 6.72%
  QoQ % -74.95% -67.17% 121.22% -262.24% 158.82% 1,404.53% -
  Horiz. % 110.26% 440.10% 1,340.33% -6,317.66% 3,894.03% 1,504.53% 100.00%
EY 21.64 5.42 1.78 -0.38 0.61 1.59 23.86 -6.30%
  QoQ % 299.26% 204.49% 568.42% -162.30% -61.64% -93.34% -
  Horiz. % 90.70% 22.72% 7.46% -1.59% 2.56% 6.66% 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 0.41 0.32 0.41 0.45 0.31 0.29 0.32 17.95%
  QoQ % 28.13% -21.95% -8.89% 45.16% 6.90% -9.38% -
  Horiz. % 128.12% 100.00% 128.12% 140.62% 96.88% 90.62% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 28/05/12 -
Price 0.7000 0.3300 0.3100 0.3700 0.5700 0.3300 0.3000 -
P/RPS 0.66 0.72 0.19 0.30 0.69 0.84 0.17 146.82%
  QoQ % -8.33% 278.95% -36.67% -56.52% -17.86% 394.12% -
  Horiz. % 388.24% 423.53% 111.76% 176.47% 405.88% 494.12% 100.00%
P/EPS 7.19 18.44 42.47 -217.65 300.00 71.74 4.06 46.32%
  QoQ % -61.01% -56.58% 119.51% -172.55% 318.18% 1,666.99% -
  Horiz. % 177.09% 454.19% 1,046.06% -5,360.84% 7,389.16% 1,766.99% 100.00%
EY 13.91 5.42 2.35 -0.46 0.33 1.39 24.66 -31.71%
  QoQ % 156.64% 130.64% 610.87% -239.39% -76.26% -94.36% -
  Horiz. % 56.41% 21.98% 9.53% -1.87% 1.34% 5.64% 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 0.63 0.32 0.31 0.37 0.57 0.33 0.31 60.37%
  QoQ % 96.88% 3.23% -16.22% -35.09% 72.73% 6.45% -
  Horiz. % 203.23% 103.23% 100.00% 119.35% 183.87% 106.45% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers