Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2013-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     29.91%    YoY -     7,568.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 109,197 56,740 171,388 134,286 90,355 38,826 141,315 -15.78%
  QoQ % 92.45% -66.89% 27.63% 48.62% 132.72% -72.53% -
  Horiz. % 77.27% 40.15% 121.28% 95.03% 63.94% 27.47% 100.00%
PBT 16,672 8,736 12,727 12,827 9,560 1,883 2,960 216.23%
  QoQ % 90.84% -31.36% -0.78% 34.17% 407.70% -36.39% -
  Horiz. % 563.24% 295.14% 429.97% 433.34% 322.97% 63.61% 100.00%
Tax -3,078 -1,372 -1,764 -2,072 -1,281 -362 -2,336 20.17%
  QoQ % -124.34% 22.22% 14.86% -61.75% -253.87% 84.50% -
  Horiz. % 131.76% 58.73% 75.51% 88.70% 54.84% 15.50% 100.00%
NP 13,594 7,364 10,963 10,755 8,279 1,521 624 678.56%
  QoQ % 84.60% -32.83% 1.93% 29.91% 444.31% 143.75% -
  Horiz. % 2,178.53% 1,180.13% 1,756.89% 1,723.56% 1,326.76% 243.75% 100.00%
NP to SH 13,815 7,466 11,216 10,755 8,279 1,521 624 686.97%
  QoQ % 85.04% -33.43% 4.29% 29.91% 444.31% 143.75% -
  Horiz. % 2,213.94% 1,196.47% 1,797.44% 1,723.56% 1,326.76% 243.75% 100.00%
Tax Rate 18.46 % 15.71 % 13.86 % 16.15 % 13.40 % 19.22 % 78.92 % -62.00%
  QoQ % 17.50% 13.35% -14.18% 20.52% -30.28% -75.65% -
  Horiz. % 23.39% 19.91% 17.56% 20.46% 16.98% 24.35% 100.00%
Total Cost 95,603 49,376 160,425 123,531 82,076 37,305 140,691 -22.69%
  QoQ % 93.62% -69.22% 29.87% 50.51% 120.01% -73.48% -
  Horiz. % 67.95% 35.10% 114.03% 87.80% 58.34% 26.52% 100.00%
Net Worth 111,990 104,592 96,088 96,922 94,350 86,671 84,624 20.52%
  QoQ % 7.07% 8.85% -0.86% 2.73% 8.86% 2.42% -
  Horiz. % 132.34% 123.60% 113.55% 114.53% 111.49% 102.42% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 34 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.25 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,990 104,592 96,088 96,922 94,350 86,671 84,624 20.52%
  QoQ % 7.07% 8.85% -0.86% 2.73% 8.86% 2.42% -
  Horiz. % 132.34% 123.60% 113.55% 114.53% 111.49% 102.42% 100.00%
NOSH 85,488 85,034 85,034 85,019 85,000 84,972 85,479 0.01%
  QoQ % 0.53% 0.00% 0.02% 0.02% 0.03% -0.59% -
  Horiz. % 100.01% 99.48% 99.48% 99.46% 99.44% 99.41% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.45 % 12.98 % 6.40 % 8.01 % 9.16 % 3.92 % 0.44 % 826.68%
  QoQ % -4.08% 102.81% -20.10% -12.55% 133.67% 790.91% -
  Horiz. % 2,829.55% 2,950.00% 1,454.55% 1,820.45% 2,081.82% 890.91% 100.00%
ROE 12.34 % 7.14 % 11.67 % 11.10 % 8.77 % 1.75 % 0.74 % 551.60%
  QoQ % 72.83% -38.82% 5.14% 26.57% 401.14% 136.49% -
  Horiz. % 1,667.57% 964.86% 1,577.03% 1,500.00% 1,185.14% 236.49% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 127.73 66.73 201.55 157.95 106.30 45.69 165.32 -15.79%
  QoQ % 91.41% -66.89% 27.60% 48.59% 132.65% -72.36% -
  Horiz. % 77.26% 40.36% 121.92% 95.54% 64.30% 27.64% 100.00%
EPS 16.16 8.78 13.19 12.65 9.74 1.79 0.73 686.91%
  QoQ % 84.05% -33.43% 4.27% 29.88% 444.13% 145.21% -
  Horiz. % 2,213.70% 1,202.74% 1,806.85% 1,732.88% 1,334.25% 245.21% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.3100 1.2300 1.1300 1.1400 1.1100 1.0200 0.9900 20.51%
  QoQ % 6.50% 8.85% -0.88% 2.70% 8.82% 3.03% -
  Horiz. % 132.32% 124.24% 114.14% 115.15% 112.12% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.05 64.46 194.70 152.55 102.64 44.11 160.53 -15.78%
  QoQ % 92.44% -66.89% 27.63% 48.63% 132.69% -72.52% -
  Horiz. % 77.28% 40.15% 121.29% 95.03% 63.94% 27.48% 100.00%
EPS 15.69 8.48 12.74 12.22 9.40 1.73 0.71 686.01%
  QoQ % 85.02% -33.44% 4.26% 30.00% 443.35% 143.66% -
  Horiz. % 2,209.86% 1,194.37% 1,794.37% 1,721.13% 1,323.94% 243.66% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.2722 1.1882 1.0916 1.1010 1.0718 0.9846 0.9613 20.52%
  QoQ % 7.07% 8.85% -0.85% 2.72% 8.86% 2.42% -
  Horiz. % 132.34% 123.60% 113.55% 114.53% 111.49% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.9600 1.1500 1.3200 0.8050 0.4500 0.3300 0.4100 -
P/RPS 1.53 1.72 0.65 0.51 0.42 0.72 0.25 234.21%
  QoQ % -11.05% 164.62% 27.45% 21.43% -41.67% 188.00% -
  Horiz. % 612.00% 688.00% 260.00% 204.00% 168.00% 288.00% 100.00%
P/EPS 12.13 13.10 10.01 6.36 4.62 18.44 56.16 -63.97%
  QoQ % -7.40% 30.87% 57.39% 37.66% -74.95% -67.17% -
  Horiz. % 21.60% 23.33% 17.82% 11.32% 8.23% 32.83% 100.00%
EY 8.24 7.63 9.99 15.71 21.64 5.42 1.78 177.50%
  QoQ % 7.99% -23.62% -36.41% -27.40% 299.26% 204.49% -
  Horiz. % 462.92% 428.65% 561.24% 882.58% 1,215.73% 304.49% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 1.50 0.93 1.17 0.71 0.41 0.32 0.41 137.24%
  QoQ % 61.29% -20.51% 64.79% 73.17% 28.13% -21.95% -
  Horiz. % 365.85% 226.83% 285.37% 173.17% 100.00% 78.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 -
Price 1.7000 1.2500 1.2800 1.4700 0.7000 0.3300 0.3100 -
P/RPS 1.33 1.87 0.64 0.93 0.66 0.72 0.19 265.50%
  QoQ % -28.88% 192.19% -31.18% 40.91% -8.33% 278.95% -
  Horiz. % 700.00% 984.21% 336.84% 489.47% 347.37% 378.95% 100.00%
P/EPS 10.52 14.24 9.70 11.62 7.19 18.44 42.47 -60.52%
  QoQ % -26.12% 46.80% -16.52% 61.61% -61.01% -56.58% -
  Horiz. % 24.77% 33.53% 22.84% 27.36% 16.93% 43.42% 100.00%
EY 9.51 7.02 10.30 8.61 13.91 5.42 2.35 153.73%
  QoQ % 35.47% -31.84% 19.63% -38.10% 156.64% 130.64% -
  Horiz. % 404.68% 298.72% 438.30% 366.38% 591.91% 230.64% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 1.30 1.02 1.13 1.29 0.63 0.32 0.31 159.82%
  QoQ % 27.45% -9.73% -12.40% 104.76% 96.88% 3.23% -
  Horiz. % 419.35% 329.03% 364.52% 416.13% 203.23% 103.23% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS