Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2012-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     79.67%    YoY -     146.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 103,635 70,131 33,038 149,246 113,945 77,446 36,387 100.29%
  QoQ % 47.77% 112.27% -77.86% 30.98% 47.13% 112.84% -
  Horiz. % 284.81% 192.74% 90.80% 410.16% 313.15% 212.84% 100.00%
PBT 329 633 821 7,064 3,253 5,188 240 23.28%
  QoQ % -48.03% -22.90% -88.38% 117.15% -37.30% 2,061.67% -
  Horiz. % 137.08% 263.75% 342.08% 2,943.33% 1,355.42% 2,161.67% 100.00%
Tax -473 -471 -433 -779 245 -559 197 -
  QoQ % -0.42% -8.78% 44.42% -417.96% 143.83% -383.76% -
  Horiz. % -240.10% -239.09% -219.80% -395.43% 124.37% -283.76% 100.00%
NP -144 162 388 6,285 3,498 4,629 437 -
  QoQ % -188.89% -58.25% -93.83% 79.67% -24.43% 959.27% -
  Horiz. % -32.95% 37.07% 88.79% 1,438.22% 800.46% 1,059.27% 100.00%
NP to SH -144 162 388 6,285 3,498 4,629 437 -
  QoQ % -188.89% -58.25% -93.83% 79.67% -24.43% 959.27% -
  Horiz. % -32.95% 37.07% 88.79% 1,438.22% 800.46% 1,059.27% 100.00%
Tax Rate 143.77 % 74.41 % 52.74 % 11.03 % -7.53 % 10.77 % -82.08 % -
  QoQ % 93.21% 41.09% 378.15% 246.48% -169.92% 113.12% -
  Horiz. % -175.16% -90.66% -64.25% -13.44% 9.17% -13.12% 100.00%
Total Cost 103,779 69,969 32,650 142,961 110,447 72,817 35,950 102.09%
  QoQ % 48.32% 114.30% -77.16% 29.44% 51.68% 102.55% -
  Horiz. % 288.68% 194.63% 90.82% 397.67% 307.22% 202.55% 100.00%
Net Worth 83,858 85,263 85,191 83,263 85,849 86,634 82,258 1.29%
  QoQ % -1.65% 0.08% 2.31% -3.01% -0.91% 5.32% -
  Horiz. % 101.95% 103.65% 103.56% 101.22% 104.37% 105.32% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 83,858 85,263 85,191 83,263 85,849 86,634 82,258 1.29%
  QoQ % -1.65% 0.08% 2.31% -3.01% -0.91% 5.32% -
  Horiz. % 101.95% 103.65% 103.56% 101.22% 104.37% 105.32% 100.00%
NOSH 84,705 85,263 84,347 84,963 85,000 84,935 85,686 -0.76%
  QoQ % -0.65% 1.09% -0.72% -0.04% 0.08% -0.88% -
  Horiz. % 98.86% 99.51% 98.44% 99.16% 99.20% 99.12% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.14 % 0.23 % 1.17 % 4.21 % 3.07 % 5.98 % 1.20 % -
  QoQ % -160.87% -80.34% -72.21% 37.13% -48.66% 398.33% -
  Horiz. % -11.67% 19.17% 97.50% 350.83% 255.83% 498.33% 100.00%
ROE -0.17 % 0.19 % 0.46 % 7.55 % 4.07 % 5.34 % 0.53 % -
  QoQ % -189.47% -58.70% -93.91% 85.50% -23.78% 907.55% -
  Horiz. % -32.08% 35.85% 86.79% 1,424.53% 767.92% 1,007.55% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 122.35 82.25 39.17 175.66 134.05 91.18 42.47 101.82%
  QoQ % 48.75% 109.98% -77.70% 31.04% 47.02% 114.69% -
  Horiz. % 288.09% 193.67% 92.23% 413.61% 315.63% 214.69% 100.00%
EPS -0.17 0.19 0.46 7.39 4.12 5.45 0.51 -
  QoQ % -189.47% -58.70% -93.78% 79.37% -24.40% 968.63% -
  Horiz. % -33.33% 37.25% 90.20% 1,449.02% 807.84% 1,068.63% 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 0.9900 1.0000 1.0100 0.9800 1.0100 1.0200 0.9600 2.06%
  QoQ % -1.00% -0.99% 3.06% -2.97% -0.98% 6.25% -
  Horiz. % 103.12% 104.17% 105.21% 102.08% 105.21% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 117.73 79.67 37.53 169.54 129.44 87.98 41.34 100.28%
  QoQ % 47.77% 112.28% -77.86% 30.98% 47.12% 112.82% -
  Horiz. % 284.78% 192.72% 90.78% 410.11% 313.11% 212.82% 100.00%
EPS -0.16 0.18 0.44 7.14 3.97 5.26 0.50 -
  QoQ % -188.89% -59.09% -93.84% 79.85% -24.52% 952.00% -
  Horiz. % -32.00% 36.00% 88.00% 1,428.00% 794.00% 1,052.00% 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 0.9526 0.9686 0.9678 0.9459 0.9753 0.9842 0.9345 1.28%
  QoQ % -1.65% 0.08% 2.32% -3.01% -0.90% 5.32% -
  Horiz. % 101.94% 103.65% 103.56% 101.22% 104.37% 105.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4500 0.3100 0.2900 0.3100 0.3300 0.2800 0.3400 -
P/RPS 0.37 0.38 0.74 0.18 0.25 0.31 0.80 -40.05%
  QoQ % -2.63% -48.65% 311.11% -28.00% -19.35% -61.25% -
  Horiz. % 46.25% 47.50% 92.50% 22.50% 31.25% 38.75% 100.00%
P/EPS -264.71 163.16 63.04 4.19 8.02 5.14 66.67 -
  QoQ % -262.24% 158.82% 1,404.53% -47.76% 56.03% -92.29% -
  Horiz. % -397.05% 244.73% 94.56% 6.28% 12.03% 7.71% 100.00%
EY -0.38 0.61 1.59 23.86 12.47 19.46 1.50 -
  QoQ % -162.30% -61.64% -93.34% 91.34% -35.92% 1,197.33% -
  Horiz. % -25.33% 40.67% 106.00% 1,590.67% 831.33% 1,297.33% 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 0.45 0.31 0.29 0.32 0.33 0.27 0.35 18.15%
  QoQ % 45.16% 6.90% -9.38% -3.03% 22.22% -22.86% -
  Horiz. % 128.57% 88.57% 82.86% 91.43% 94.29% 77.14% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 28/08/12 28/05/12 27/02/12 24/11/11 26/08/11 -
Price 0.3700 0.5700 0.3300 0.3000 0.2900 0.2800 0.3000 -
P/RPS 0.30 0.69 0.84 0.17 0.22 0.31 0.71 -43.54%
  QoQ % -56.52% -17.86% 394.12% -22.73% -29.03% -56.34% -
  Horiz. % 42.25% 97.18% 118.31% 23.94% 30.99% 43.66% 100.00%
P/EPS -217.65 300.00 71.74 4.06 7.05 5.14 58.82 -
  QoQ % -172.55% 318.18% 1,666.99% -42.41% 37.16% -91.26% -
  Horiz. % -370.03% 510.03% 121.97% 6.90% 11.99% 8.74% 100.00%
EY -0.46 0.33 1.39 24.66 14.19 19.46 1.70 -
  QoQ % -239.39% -76.26% -94.36% 73.78% -27.08% 1,044.71% -
  Horiz. % -27.06% 19.41% 81.76% 1,450.59% 834.71% 1,144.71% 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 0.37 0.57 0.33 0.31 0.29 0.27 0.31 12.46%
  QoQ % -35.09% 72.73% 6.45% 6.90% 7.41% -12.90% -
  Horiz. % 119.35% 183.87% 106.45% 100.00% 93.55% 87.10% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers