Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2013-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     533.33%    YoY -     -90.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 134,286 90,355 38,826 141,315 103,635 70,131 33,038 154.04%
  QoQ % 48.62% 132.72% -72.53% 36.36% 47.77% 112.27% -
  Horiz. % 406.46% 273.49% 117.52% 427.73% 313.68% 212.27% 100.00%
PBT 12,827 9,560 1,883 2,960 329 633 821 521.84%
  QoQ % 34.17% 407.70% -36.39% 799.70% -48.03% -22.90% -
  Horiz. % 1,562.36% 1,164.43% 229.35% 360.54% 40.07% 77.10% 100.00%
Tax -2,072 -1,281 -362 -2,336 -473 -471 -433 183.16%
  QoQ % -61.75% -253.87% 84.50% -393.87% -0.42% -8.78% -
  Horiz. % 478.52% 295.84% 83.60% 539.49% 109.24% 108.78% 100.00%
NP 10,755 8,279 1,521 624 -144 162 388 810.38%
  QoQ % 29.91% 444.31% 143.75% 533.33% -188.89% -58.25% -
  Horiz. % 2,771.91% 2,133.76% 392.01% 160.82% -37.11% 41.75% 100.00%
NP to SH 10,755 8,279 1,521 624 -144 162 388 810.38%
  QoQ % 29.91% 444.31% 143.75% 533.33% -188.89% -58.25% -
  Horiz. % 2,771.91% 2,133.76% 392.01% 160.82% -37.11% 41.75% 100.00%
Tax Rate 16.15 % 13.40 % 19.22 % 78.92 % 143.77 % 74.41 % 52.74 % -54.47%
  QoQ % 20.52% -30.28% -75.65% -45.11% 93.21% 41.09% -
  Horiz. % 30.62% 25.41% 36.44% 149.64% 272.60% 141.09% 100.00%
Total Cost 123,531 82,076 37,305 140,691 103,779 69,969 32,650 142.22%
  QoQ % 50.51% 120.01% -73.48% 35.57% 48.32% 114.30% -
  Horiz. % 378.35% 251.38% 114.26% 430.91% 317.85% 214.30% 100.00%
Net Worth 96,922 94,350 86,671 84,624 83,858 85,263 85,191 8.96%
  QoQ % 2.73% 8.86% 2.42% 0.91% -1.65% 0.08% -
  Horiz. % 113.77% 110.75% 101.74% 99.33% 98.44% 100.08% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 96,922 94,350 86,671 84,624 83,858 85,263 85,191 8.96%
  QoQ % 2.73% 8.86% 2.42% 0.91% -1.65% 0.08% -
  Horiz. % 113.77% 110.75% 101.74% 99.33% 98.44% 100.08% 100.00%
NOSH 85,019 85,000 84,972 85,479 84,705 85,263 84,347 0.53%
  QoQ % 0.02% 0.03% -0.59% 0.91% -0.65% 1.09% -
  Horiz. % 100.80% 100.77% 100.74% 101.34% 100.42% 101.09% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.01 % 9.16 % 3.92 % 0.44 % -0.14 % 0.23 % 1.17 % 259.29%
  QoQ % -12.55% 133.67% 790.91% 414.29% -160.87% -80.34% -
  Horiz. % 684.62% 782.91% 335.04% 37.61% -11.97% 19.66% 100.00%
ROE 11.10 % 8.77 % 1.75 % 0.74 % -0.17 % 0.19 % 0.46 % 730.22%
  QoQ % 26.57% 401.14% 136.49% 535.29% -189.47% -58.70% -
  Horiz. % 2,413.04% 1,906.52% 380.43% 160.87% -36.96% 41.30% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.95 106.30 45.69 165.32 122.35 82.25 39.17 152.70%
  QoQ % 48.59% 132.65% -72.36% 35.12% 48.75% 109.98% -
  Horiz. % 403.24% 271.38% 116.65% 422.06% 312.36% 209.98% 100.00%
EPS 12.65 9.74 1.79 0.73 -0.17 0.19 0.46 805.59%
  QoQ % 29.88% 444.13% 145.21% 529.41% -189.47% -58.70% -
  Horiz. % 2,750.00% 2,117.39% 389.13% 158.70% -36.96% 41.30% 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 1.1400 1.1100 1.0200 0.9900 0.9900 1.0000 1.0100 8.38%
  QoQ % 2.70% 8.82% 3.03% 0.00% -1.00% -0.99% -
  Horiz. % 112.87% 109.90% 100.99% 98.02% 98.02% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 152.55 102.64 44.11 160.53 117.73 79.67 37.53 154.05%
  QoQ % 48.63% 132.69% -72.52% 36.35% 47.77% 112.28% -
  Horiz. % 406.47% 273.49% 117.53% 427.74% 313.70% 212.28% 100.00%
EPS 12.22 9.40 1.73 0.71 -0.16 0.18 0.44 811.55%
  QoQ % 30.00% 443.35% 143.66% 543.75% -188.89% -59.09% -
  Horiz. % 2,777.27% 2,136.36% 393.18% 161.36% -36.36% 40.91% 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 1.1010 1.0718 0.9846 0.9613 0.9526 0.9686 0.9678 8.95%
  QoQ % 2.72% 8.86% 2.42% 0.91% -1.65% 0.08% -
  Horiz. % 113.76% 110.75% 101.74% 99.33% 98.43% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8050 0.4500 0.3300 0.4100 0.4500 0.3100 0.2900 -
P/RPS 0.51 0.42 0.72 0.25 0.37 0.38 0.74 -21.92%
  QoQ % 21.43% -41.67% 188.00% -32.43% -2.63% -48.65% -
  Horiz. % 68.92% 56.76% 97.30% 33.78% 50.00% 51.35% 100.00%
P/EPS 6.36 4.62 18.44 56.16 -264.71 163.16 63.04 -78.24%
  QoQ % 37.66% -74.95% -67.17% 121.22% -262.24% 158.82% -
  Horiz. % 10.09% 7.33% 29.25% 89.09% -419.91% 258.82% 100.00%
EY 15.71 21.64 5.42 1.78 -0.38 0.61 1.59 358.54%
  QoQ % -27.40% 299.26% 204.49% 568.42% -162.30% -61.64% -
  Horiz. % 988.05% 1,361.01% 340.88% 111.95% -23.90% 38.36% 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 0.71 0.41 0.32 0.41 0.45 0.31 0.29 81.36%
  QoQ % 73.17% 28.13% -21.95% -8.89% 45.16% 6.90% -
  Horiz. % 244.83% 141.38% 110.34% 141.38% 155.17% 106.90% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 -
Price 1.4700 0.7000 0.3300 0.3100 0.3700 0.5700 0.3300 -
P/RPS 0.93 0.66 0.72 0.19 0.30 0.69 0.84 7.00%
  QoQ % 40.91% -8.33% 278.95% -36.67% -56.52% -17.86% -
  Horiz. % 110.71% 78.57% 85.71% 22.62% 35.71% 82.14% 100.00%
P/EPS 11.62 7.19 18.44 42.47 -217.65 300.00 71.74 -70.19%
  QoQ % 61.61% -61.01% -56.58% 119.51% -172.55% 318.18% -
  Horiz. % 16.20% 10.02% 25.70% 59.20% -303.39% 418.18% 100.00%
EY 8.61 13.91 5.42 2.35 -0.46 0.33 1.39 236.16%
  QoQ % -38.10% 156.64% 130.64% 610.87% -239.39% -76.26% -
  Horiz. % 619.42% 1,000.72% 389.93% 169.06% -33.09% 23.74% 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 1.29 0.63 0.32 0.31 0.37 0.57 0.33 147.54%
  QoQ % 104.76% 96.88% 3.23% -16.22% -35.09% 72.73% -
  Horiz. % 390.91% 190.91% 96.97% 93.94% 112.12% 172.73% 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
 
 

388  414  623  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.64+0.04 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 SERBADK-WA 0.115+0.01 
 VSOLAR 0.0150.00 
 GLOTEC-WA 0.105+0.03 
 PRIVA 0.235+0.005 
 PICORP 0.21+0.01 
 KOMARK 0.130.00 
 QES 0.915+0.055 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS