Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2014-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     4.29%    YoY -     1,697.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 155,061 109,197 56,740 171,388 134,286 90,355 38,826 151.09%
  QoQ % 42.00% 92.45% -66.89% 27.63% 48.62% 132.72% -
  Horiz. % 399.37% 281.25% 146.14% 441.43% 345.87% 232.72% 100.00%
PBT 23,948 16,672 8,736 12,727 12,827 9,560 1,883 442.33%
  QoQ % 43.64% 90.84% -31.36% -0.78% 34.17% 407.70% -
  Horiz. % 1,271.80% 885.40% 463.94% 675.89% 681.20% 507.70% 100.00%
Tax -5,374 -3,078 -1,372 -1,764 -2,072 -1,281 -362 501.07%
  QoQ % -74.59% -124.34% 22.22% 14.86% -61.75% -253.87% -
  Horiz. % 1,484.53% 850.28% 379.01% 487.29% 572.38% 353.87% 100.00%
NP 18,574 13,594 7,364 10,963 10,755 8,279 1,521 427.88%
  QoQ % 36.63% 84.60% -32.83% 1.93% 29.91% 444.31% -
  Horiz. % 1,221.17% 893.75% 484.16% 720.78% 707.10% 544.31% 100.00%
NP to SH 18,868 13,815 7,466 11,216 10,755 8,279 1,521 433.42%
  QoQ % 36.58% 85.04% -33.43% 4.29% 29.91% 444.31% -
  Horiz. % 1,240.50% 908.28% 490.86% 737.41% 707.10% 544.31% 100.00%
Tax Rate 22.44 % 18.46 % 15.71 % 13.86 % 16.15 % 13.40 % 19.22 % 10.85%
  QoQ % 21.56% 17.50% 13.35% -14.18% 20.52% -30.28% -
  Horiz. % 116.75% 96.05% 81.74% 72.11% 84.03% 69.72% 100.00%
Total Cost 136,487 95,603 49,376 160,425 123,531 82,076 37,305 136.88%
  QoQ % 42.76% 93.62% -69.22% 29.87% 50.51% 120.01% -
  Horiz. % 365.87% 256.27% 132.36% 430.04% 331.14% 220.01% 100.00%
Net Worth 117,924 111,990 104,592 96,088 96,922 94,350 86,671 22.72%
  QoQ % 5.30% 7.07% 8.85% -0.86% 2.73% 8.86% -
  Horiz. % 136.06% 129.21% 120.68% 110.87% 111.83% 108.86% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 34 34 - - - - - -
  QoQ % -0.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.96% 100.00% - - - - -
Div Payout % 0.18 % 0.25 % - % - % - % - % - % -
  QoQ % -28.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.00% 100.00% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 117,924 111,990 104,592 96,088 96,922 94,350 86,671 22.72%
  QoQ % 5.30% 7.07% 8.85% -0.86% 2.73% 8.86% -
  Horiz. % 136.06% 129.21% 120.68% 110.87% 111.83% 108.86% 100.00%
NOSH 85,452 85,488 85,034 85,034 85,019 85,000 84,972 0.38%
  QoQ % -0.04% 0.53% 0.00% 0.02% 0.02% 0.03% -
  Horiz. % 100.57% 100.61% 100.07% 100.07% 100.06% 100.03% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.98 % 12.45 % 12.98 % 6.40 % 8.01 % 9.16 % 3.92 % 110.17%
  QoQ % -3.78% -4.08% 102.81% -20.10% -12.55% 133.67% -
  Horiz. % 305.61% 317.60% 331.12% 163.27% 204.34% 233.67% 100.00%
ROE 16.00 % 12.34 % 7.14 % 11.67 % 11.10 % 8.77 % 1.75 % 335.48%
  QoQ % 29.66% 72.83% -38.82% 5.14% 26.57% 401.14% -
  Horiz. % 914.29% 705.14% 408.00% 666.86% 634.29% 501.14% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 181.46 127.73 66.73 201.55 157.95 106.30 45.69 150.16%
  QoQ % 42.07% 91.41% -66.89% 27.60% 48.59% 132.65% -
  Horiz. % 397.15% 279.56% 146.05% 441.12% 345.70% 232.65% 100.00%
EPS 22.08 16.16 8.78 13.19 12.65 9.74 1.79 431.43%
  QoQ % 36.63% 84.05% -33.43% 4.27% 29.88% 444.13% -
  Horiz. % 1,233.52% 902.79% 490.50% 736.87% 706.70% 544.13% 100.00%
DPS 0.04 0.04 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% 100.00% - - - - -
NAPS 1.3800 1.3100 1.2300 1.1300 1.1400 1.1100 1.0200 22.26%
  QoQ % 5.34% 6.50% 8.85% -0.88% 2.70% 8.82% -
  Horiz. % 135.29% 128.43% 120.59% 110.78% 111.76% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 176.15 124.05 64.46 194.70 152.55 102.64 44.11 151.07%
  QoQ % 42.00% 92.44% -66.89% 27.63% 48.63% 132.69% -
  Horiz. % 399.34% 281.23% 146.13% 441.40% 345.84% 232.69% 100.00%
EPS 21.43 15.69 8.48 12.74 12.22 9.40 1.73 432.92%
  QoQ % 36.58% 85.02% -33.44% 4.26% 30.00% 443.35% -
  Horiz. % 1,238.73% 906.94% 490.17% 736.42% 706.36% 543.35% 100.00%
DPS 0.04 0.04 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% 100.00% - - - - -
NAPS 1.3396 1.2722 1.1882 1.0916 1.1010 1.0718 0.9846 22.72%
  QoQ % 5.30% 7.07% 8.85% -0.85% 2.72% 8.86% -
  Horiz. % 136.06% 129.21% 120.68% 110.87% 111.82% 108.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.5900 1.9600 1.1500 1.3200 0.8050 0.4500 0.3300 -
P/RPS 0.88 1.53 1.72 0.65 0.51 0.42 0.72 14.27%
  QoQ % -42.48% -11.05% 164.62% 27.45% 21.43% -41.67% -
  Horiz. % 122.22% 212.50% 238.89% 90.28% 70.83% 58.33% 100.00%
P/EPS 7.20 12.13 13.10 10.01 6.36 4.62 18.44 -46.49%
  QoQ % -40.64% -7.40% 30.87% 57.39% 37.66% -74.95% -
  Horiz. % 39.05% 65.78% 71.04% 54.28% 34.49% 25.05% 100.00%
EY 13.89 8.24 7.63 9.99 15.71 21.64 5.42 86.95%
  QoQ % 68.57% 7.99% -23.62% -36.41% -27.40% 299.26% -
  Horiz. % 256.27% 152.03% 140.77% 184.32% 289.85% 399.26% 100.00%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
P/NAPS 1.15 1.50 0.93 1.17 0.71 0.41 0.32 134.07%
  QoQ % -23.33% 61.29% -20.51% 64.79% 73.17% 28.13% -
  Horiz. % 359.38% 468.75% 290.62% 365.62% 221.88% 128.12% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 -
Price 2.3400 1.7000 1.2500 1.2800 1.4700 0.7000 0.3300 -
P/RPS 1.29 1.33 1.87 0.64 0.93 0.66 0.72 47.36%
  QoQ % -3.01% -28.88% 192.19% -31.18% 40.91% -8.33% -
  Horiz. % 179.17% 184.72% 259.72% 88.89% 129.17% 91.67% 100.00%
P/EPS 10.60 10.52 14.24 9.70 11.62 7.19 18.44 -30.80%
  QoQ % 0.76% -26.12% 46.80% -16.52% 61.61% -61.01% -
  Horiz. % 57.48% 57.05% 77.22% 52.60% 63.02% 38.99% 100.00%
EY 9.44 9.51 7.02 10.30 8.61 13.91 5.42 44.61%
  QoQ % -0.74% 35.47% -31.84% 19.63% -38.10% 156.64% -
  Horiz. % 174.17% 175.46% 129.52% 190.04% 158.86% 256.64% 100.00%
DY 0.02 0.02 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% 100.00% - - - - -
P/NAPS 1.70 1.30 1.02 1.13 1.29 0.63 0.32 203.54%
  QoQ % 30.77% 27.45% -9.73% -12.40% 104.76% 96.88% -
  Horiz. % 531.25% 406.25% 318.75% 353.12% 403.12% 196.88% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

575  350  587 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.095+0.005 
 TAWIN-OR 0.075-0.03 
 VIZIONE 0.23-0.015 
 UCREST 0.345-0.005 
 TANCO 0.11+0.01 
 JAKS 0.645+0.03 
 MINHO-WC 0.09-0.015 
 TAWIN 0.155-0.01 
 CAREPLS 2.41+0.18 
 HIAPTEK-WB 0.12+0.01 

FEATURED POSTS

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