Highlights

[IQGROUP] QoQ Quarter Result on 2013-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     98.05%    YoY -     292.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 37,102 43,931 51,529 38,826 37,680 33,504 37,093 0.02%
  QoQ % -15.54% -14.75% 32.72% 3.04% 12.46% -9.68% -
  Horiz. % 100.02% 118.43% 138.92% 104.67% 101.58% 90.32% 100.00%
PBT -100 3,267 7,677 1,883 2,631 -304 -188 -34.38%
  QoQ % -103.06% -57.44% 307.70% -28.43% 965.46% -61.70% -
  Horiz. % 53.19% -1,737.77% -4,083.51% -1,001.60% -1,399.47% 161.70% 100.00%
Tax 308 -791 -919 -362 -1,863 -2 -38 -
  QoQ % 138.94% 13.93% -153.87% 80.57% -93,050.00% 94.74% -
  Horiz. % -810.53% 2,081.58% 2,418.42% 952.63% 4,902.63% 5.26% 100.00%
NP 208 2,476 6,758 1,521 768 -306 -226 -
  QoQ % -91.60% -63.36% 344.31% 98.05% 350.98% -35.40% -
  Horiz. % -92.04% -1,095.58% -2,990.27% -673.01% -339.82% 135.40% 100.00%
NP to SH 461 2,476 6,758 1,521 768 -306 -226 -
  QoQ % -81.38% -63.36% 344.31% 98.05% 350.98% -35.40% -
  Horiz. % -203.98% -1,095.58% -2,990.27% -673.01% -339.82% 135.40% 100.00%
Tax Rate - % 24.21 % 11.97 % 19.22 % 70.81 % - % - % -
  QoQ % 0.00% 102.26% -37.72% -72.86% 0.00% 0.00% -
  Horiz. % 0.00% 34.19% 16.90% 27.14% 100.00% - -
Total Cost 36,894 41,455 44,771 37,305 36,912 33,810 37,319 -0.76%
  QoQ % -11.00% -7.41% 20.01% 1.06% 9.17% -9.40% -
  Horiz. % 98.86% 111.08% 119.97% 99.96% 98.91% 90.60% 100.00%
Net Worth 96,468 96,997 94,356 86,671 84,480 84,149 83,703 9.93%
  QoQ % -0.55% 2.80% 8.87% 2.59% 0.39% 0.53% -
  Horiz. % 115.25% 115.88% 112.73% 103.55% 100.93% 100.53% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,468 96,997 94,356 86,671 84,480 84,149 83,703 9.93%
  QoQ % -0.55% 2.80% 8.87% 2.59% 0.39% 0.53% -
  Horiz. % 115.25% 115.88% 112.73% 103.55% 100.93% 100.53% 100.00%
NOSH 85,370 85,085 85,006 84,972 85,333 84,999 83,703 1.32%
  QoQ % 0.33% 0.09% 0.04% -0.42% 0.39% 1.55% -
  Horiz. % 101.99% 101.65% 101.56% 101.52% 101.95% 101.55% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.56 % 5.64 % 13.11 % 3.92 % 2.04 % -0.91 % -0.61 % -
  QoQ % -90.07% -56.98% 234.44% 92.16% 324.18% -49.18% -
  Horiz. % -91.80% -924.59% -2,149.18% -642.62% -334.43% 149.18% 100.00%
ROE 0.48 % 2.55 % 7.16 % 1.75 % 0.91 % -0.36 % -0.27 % -
  QoQ % -81.18% -64.39% 309.14% 92.31% 352.78% -33.33% -
  Horiz. % -177.78% -944.44% -2,651.85% -648.15% -337.04% 133.33% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.46 51.63 60.62 45.69 44.16 39.42 44.31 -1.28%
  QoQ % -15.82% -14.83% 32.68% 3.46% 12.02% -11.04% -
  Horiz. % 98.08% 116.52% 136.81% 103.11% 99.66% 88.96% 100.00%
EPS 0.54 2.91 7.95 1.79 0.90 -0.36 -0.27 -
  QoQ % -81.44% -63.40% 344.13% 98.89% 350.00% -33.33% -
  Horiz. % -200.00% -1,077.78% -2,944.44% -662.96% -333.33% 133.33% 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 1.1300 1.1400 1.1100 1.0200 0.9900 0.9900 1.0000 8.50%
  QoQ % -0.88% 2.70% 8.82% 3.03% 0.00% -1.00% -
  Horiz. % 113.00% 114.00% 111.00% 102.00% 99.00% 99.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.15 49.91 58.54 44.11 42.80 38.06 42.14 0.02%
  QoQ % -15.55% -14.74% 32.71% 3.06% 12.45% -9.68% -
  Horiz. % 100.02% 118.44% 138.92% 104.67% 101.57% 90.32% 100.00%
EPS 0.52 2.81 7.68 1.73 0.87 -0.35 -0.26 -
  QoQ % -81.49% -63.41% 343.93% 98.85% 348.57% -34.62% -
  Horiz. % -200.00% -1,080.77% -2,953.85% -665.38% -334.62% 134.62% 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 1.0959 1.1019 1.0719 0.9846 0.9597 0.9559 0.9509 9.93%
  QoQ % -0.54% 2.80% 8.87% 2.59% 0.40% 0.53% -
  Horiz. % 115.25% 115.88% 112.72% 103.54% 100.93% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.3200 0.8050 0.4500 0.3300 0.4100 0.4500 0.3100 -
P/RPS 3.04 1.56 0.74 0.72 0.93 1.14 0.70 166.42%
  QoQ % 94.87% 110.81% 2.78% -22.58% -18.42% 62.86% -
  Horiz. % 434.29% 222.86% 105.71% 102.86% 132.86% 162.86% 100.00%
P/EPS 244.44 27.66 5.66 18.44 45.56 -125.00 -114.81 -
  QoQ % 783.73% 388.69% -69.31% -59.53% 136.45% -8.88% -
  Horiz. % -212.91% -24.09% -4.93% -16.06% -39.68% 108.88% 100.00%
EY 0.41 3.61 17.67 5.42 2.20 -0.80 -0.87 -
  QoQ % -88.64% -79.57% 226.01% 146.36% 375.00% 8.05% -
  Horiz. % -47.13% -414.94% -2,031.03% -622.99% -252.87% 91.95% 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 1.17 0.71 0.41 0.32 0.41 0.45 0.31 142.61%
  QoQ % 64.79% 73.17% 28.13% -21.95% -8.89% 45.16% -
  Horiz. % 377.42% 229.03% 132.26% 103.23% 132.26% 145.16% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 -
Price 1.2800 1.4700 0.7000 0.3300 0.3100 0.3700 0.5700 -
P/RPS 2.95 2.85 1.15 0.72 0.70 0.94 1.29 73.66%
  QoQ % 3.51% 147.83% 59.72% 2.86% -25.53% -27.13% -
  Horiz. % 228.68% 220.93% 89.15% 55.81% 54.26% 72.87% 100.00%
P/EPS 237.04 50.52 8.81 18.44 34.44 -102.78 -211.11 -
  QoQ % 369.20% 473.44% -52.22% -46.46% 133.51% 51.31% -
  Horiz. % -112.28% -23.93% -4.17% -8.73% -16.31% 48.69% 100.00%
EY 0.42 1.98 11.36 5.42 2.90 -0.97 -0.47 -
  QoQ % -78.79% -82.57% 109.59% 86.90% 398.97% -106.38% -
  Horiz. % -89.36% -421.28% -2,417.02% -1,153.19% -617.02% 206.38% 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 1.13 1.29 0.63 0.32 0.31 0.37 0.57 57.88%
  QoQ % -12.40% 104.76% 96.88% 3.23% -16.22% -35.09% -
  Horiz. % 198.25% 226.32% 110.53% 56.14% 54.39% 64.91% 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
 
 

392  480  537  974 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.18+0.01 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 MTRONIC 0.09+0.01 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 JCY 0.75+0.035 
 INIX 0.325+0.025 
 PTRANS 0.295+0.01 
 KSTAR 0.205+0.025 

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