Highlights

[IQGROUP] QoQ Quarter Result on 2012-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -86.08%    YoY -     -11.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 37,680 33,504 37,093 33,038 35,301 36,499 41,059 -5.56%
  QoQ % 12.46% -9.68% 12.27% -6.41% -3.28% -11.11% -
  Horiz. % 91.77% 81.60% 90.34% 80.46% 85.98% 88.89% 100.00%
PBT 2,631 -304 -188 821 3,811 -1,935 4,948 -34.34%
  QoQ % 965.46% -61.70% -122.90% -78.46% 296.95% -139.11% -
  Horiz. % 53.17% -6.14% -3.80% 16.59% 77.02% -39.11% 100.00%
Tax -1,863 -2 -38 -433 -1,024 804 -756 82.34%
  QoQ % -93,050.00% 94.74% 91.22% 57.71% -227.36% 206.35% -
  Horiz. % 246.43% 0.26% 5.03% 57.28% 135.45% -106.35% 100.00%
NP 768 -306 -226 388 2,787 -1,131 4,192 -67.71%
  QoQ % 350.98% -35.40% -158.25% -86.08% 346.42% -126.98% -
  Horiz. % 18.32% -7.30% -5.39% 9.26% 66.48% -26.98% 100.00%
NP to SH 768 -306 -226 388 2,787 -1,131 4,192 -67.71%
  QoQ % 350.98% -35.40% -158.25% -86.08% 346.42% -126.98% -
  Horiz. % 18.32% -7.30% -5.39% 9.26% 66.48% -26.98% 100.00%
Tax Rate 70.81 % - % - % 52.74 % 26.87 % - % 15.28 % 177.70%
  QoQ % 0.00% 0.00% 0.00% 96.28% 0.00% 0.00% -
  Horiz. % 463.42% 0.00% 0.00% 345.16% 175.85% 0.00% 100.00%
Total Cost 36,912 33,810 37,319 32,650 32,514 37,630 36,867 0.08%
  QoQ % 9.17% -9.40% 14.30% 0.42% -13.60% 2.07% -
  Horiz. % 100.12% 91.71% 101.23% 88.56% 88.19% 102.07% 100.00%
Net Worth 84,480 84,149 83,703 85,191 83,324 85,849 86,731 -1.74%
  QoQ % 0.39% 0.53% -1.75% 2.24% -2.94% -1.02% -
  Horiz. % 97.40% 97.02% 96.51% 98.22% 96.07% 98.98% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 84,480 84,149 83,703 85,191 83,324 85,849 86,731 -1.74%
  QoQ % 0.39% 0.53% -1.75% 2.24% -2.94% -1.02% -
  Horiz. % 97.40% 97.02% 96.51% 98.22% 96.07% 98.98% 100.00%
NOSH 85,333 84,999 83,703 84,347 85,024 85,000 85,030 0.24%
  QoQ % 0.39% 1.55% -0.76% -0.80% 0.03% -0.04% -
  Horiz. % 100.36% 99.96% 98.44% 99.20% 99.99% 99.96% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.04 % -0.91 % -0.61 % 1.17 % 7.89 % -3.10 % 10.21 % -65.79%
  QoQ % 324.18% -49.18% -152.14% -85.17% 354.52% -130.36% -
  Horiz. % 19.98% -8.91% -5.97% 11.46% 77.28% -30.36% 100.00%
ROE 0.91 % -0.36 % -0.27 % 0.46 % 3.34 % -1.32 % 4.83 % -67.10%
  QoQ % 352.78% -33.33% -158.70% -86.23% 353.03% -127.33% -
  Horiz. % 18.84% -7.45% -5.59% 9.52% 69.15% -27.33% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.16 39.42 44.31 39.17 41.52 42.94 48.29 -5.78%
  QoQ % 12.02% -11.04% 13.12% -5.66% -3.31% -11.08% -
  Horiz. % 91.45% 81.63% 91.76% 81.11% 85.98% 88.92% 100.00%
EPS 0.90 -0.36 -0.27 0.46 3.28 -1.33 4.93 -67.79%
  QoQ % 350.00% -33.33% -158.70% -85.98% 346.62% -126.98% -
  Horiz. % 18.26% -7.30% -5.48% 9.33% 66.53% -26.98% 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 0.9900 1.0000 1.0100 0.9800 1.0100 1.0200 -1.97%
  QoQ % 0.00% -1.00% -0.99% 3.06% -2.97% -0.98% -
  Horiz. % 97.06% 97.06% 98.04% 99.02% 96.08% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.80 38.06 42.14 37.53 40.10 41.46 46.64 -5.56%
  QoQ % 12.45% -9.68% 12.28% -6.41% -3.28% -11.11% -
  Horiz. % 91.77% 81.60% 90.35% 80.47% 85.98% 88.89% 100.00%
EPS 0.87 -0.35 -0.26 0.44 3.17 -1.28 4.76 -67.76%
  QoQ % 348.57% -34.62% -159.09% -86.12% 347.66% -126.89% -
  Horiz. % 18.28% -7.35% -5.46% 9.24% 66.60% -26.89% 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 0.9597 0.9559 0.9509 0.9678 0.9466 0.9753 0.9853 -1.74%
  QoQ % 0.40% 0.53% -1.75% 2.24% -2.94% -1.01% -
  Horiz. % 97.40% 97.02% 96.51% 98.22% 96.07% 98.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4100 0.4500 0.3100 0.2900 0.3100 0.3300 0.2800 -
P/RPS 0.93 1.14 0.70 0.74 0.75 0.77 0.58 36.96%
  QoQ % -18.42% 62.86% -5.41% -1.33% -2.60% 32.76% -
  Horiz. % 160.34% 196.55% 120.69% 127.59% 129.31% 132.76% 100.00%
P/EPS 45.56 -125.00 -114.81 63.04 9.46 -24.80 5.68 300.20%
  QoQ % 136.45% -8.88% -282.12% 566.38% 138.15% -536.62% -
  Horiz. % 802.11% -2,200.70% -2,021.30% 1,109.86% 166.55% -436.62% 100.00%
EY 2.20 -0.80 -0.87 1.59 10.57 -4.03 17.61 -74.98%
  QoQ % 375.00% 8.05% -154.72% -84.96% 362.28% -122.88% -
  Horiz. % 12.49% -4.54% -4.94% 9.03% 60.02% -22.88% 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 0.45 0.31 0.29 0.32 0.33 0.27 32.08%
  QoQ % -8.89% 45.16% 6.90% -9.38% -3.03% 22.22% -
  Horiz. % 151.85% 166.67% 114.81% 107.41% 118.52% 122.22% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 26/11/12 28/08/12 28/05/12 27/02/12 24/11/11 -
Price 0.3100 0.3700 0.5700 0.3300 0.3000 0.2900 0.2800 -
P/RPS 0.70 0.94 1.29 0.84 0.72 0.68 0.58 13.34%
  QoQ % -25.53% -27.13% 53.57% 16.67% 5.88% 17.24% -
  Horiz. % 120.69% 162.07% 222.41% 144.83% 124.14% 117.24% 100.00%
P/EPS 34.44 -102.78 -211.11 71.74 9.15 -21.79 5.68 232.15%
  QoQ % 133.51% 51.31% -394.27% 684.04% 141.99% -483.63% -
  Horiz. % 606.34% -1,809.51% -3,716.73% 1,263.03% 161.09% -383.63% 100.00%
EY 2.90 -0.97 -0.47 1.39 10.93 -4.59 17.61 -69.92%
  QoQ % 398.97% -106.38% -133.81% -87.28% 338.13% -126.06% -
  Horiz. % 16.47% -5.51% -2.67% 7.89% 62.07% -26.06% 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 0.31 0.37 0.57 0.33 0.31 0.29 0.27 9.64%
  QoQ % -16.22% -35.09% 72.73% 6.45% 6.90% 7.41% -
  Horiz. % 114.81% 137.04% 211.11% 122.22% 114.81% 107.41% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!
PARTNERS & BROKERS