Highlights

[IQGROUP] QoQ Quarter Result on 2014-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     1,519.52%    YoY -     390.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 38,926 45,864 52,457 56,740 37,102 43,931 51,529 -17.07%
  QoQ % -15.13% -12.57% -7.55% 52.93% -15.54% -14.75% -
  Horiz. % 75.54% 89.01% 101.80% 110.11% 72.00% 85.25% 100.00%
PBT 3,344 7,276 7,936 8,736 -100 3,267 7,677 -42.57%
  QoQ % -54.04% -8.32% -9.16% 8,836.00% -103.06% -57.44% -
  Horiz. % 43.56% 94.78% 103.37% 113.79% -1.30% 42.56% 100.00%
Tax -1,068 -2,296 -1,706 -1,372 308 -791 -919 10.55%
  QoQ % 53.48% -34.58% -24.34% -545.45% 138.94% 13.93% -
  Horiz. % 116.21% 249.84% 185.64% 149.29% -33.51% 86.07% 100.00%
NP 2,276 4,980 6,230 7,364 208 2,476 6,758 -51.63%
  QoQ % -54.30% -20.06% -15.40% 3,440.38% -91.60% -63.36% -
  Horiz. % 33.68% 73.69% 92.19% 108.97% 3.08% 36.64% 100.00%
NP to SH 2,127 5,053 6,349 7,466 461 2,476 6,758 -53.76%
  QoQ % -57.91% -20.41% -14.96% 1,519.52% -81.38% -63.36% -
  Horiz. % 31.47% 74.77% 93.95% 110.48% 6.82% 36.64% 100.00%
Tax Rate 31.94 % 31.56 % 21.50 % 15.71 % - % 24.21 % 11.97 % 92.50%
  QoQ % 1.20% 46.79% 36.86% 0.00% 0.00% 102.26% -
  Horiz. % 266.83% 263.66% 179.62% 131.24% 0.00% 202.26% 100.00%
Total Cost 36,650 40,884 46,227 49,376 36,894 41,455 44,771 -12.50%
  QoQ % -10.36% -11.56% -6.38% 33.83% -11.00% -7.41% -
  Horiz. % 81.86% 91.32% 103.25% 110.29% 82.41% 92.59% 100.00%
Net Worth 118,938 118,792 111,640 104,592 96,468 96,997 94,356 16.71%
  QoQ % 0.12% 6.41% 6.74% 8.42% -0.55% 2.80% -
  Horiz. % 126.05% 125.90% 118.32% 110.85% 102.24% 102.80% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 34 - 34 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.87% 0.00% 100.00% - - - -
Div Payout % 1.63 % - % 0.54 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 301.85% 0.00% 100.00% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 118,938 118,792 111,640 104,592 96,468 96,997 94,356 16.71%
  QoQ % 0.12% 6.41% 6.74% 8.42% -0.55% 2.80% -
  Horiz. % 126.05% 125.90% 118.32% 110.85% 102.24% 102.80% 100.00%
NOSH 86,816 86,081 85,221 85,034 85,370 85,085 85,006 1.42%
  QoQ % 0.85% 1.01% 0.22% -0.39% 0.33% 0.09% -
  Horiz. % 102.13% 101.27% 100.25% 100.03% 100.43% 100.09% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.85 % 10.86 % 11.88 % 12.98 % 0.56 % 5.64 % 13.11 % -41.63%
  QoQ % -46.13% -8.59% -8.47% 2,217.86% -90.07% -56.98% -
  Horiz. % 44.62% 82.84% 90.62% 99.01% 4.27% 43.02% 100.00%
ROE 1.79 % 4.25 % 5.69 % 7.14 % 0.48 % 2.55 % 7.16 % -60.35%
  QoQ % -57.88% -25.31% -20.31% 1,387.50% -81.18% -64.39% -
  Horiz. % 25.00% 59.36% 79.47% 99.72% 6.70% 35.61% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 44.84 53.28 61.55 66.73 43.46 51.63 60.62 -18.23%
  QoQ % -15.84% -13.44% -7.76% 53.54% -15.82% -14.83% -
  Horiz. % 73.97% 87.89% 101.53% 110.08% 71.69% 85.17% 100.00%
EPS 2.45 5.87 7.45 8.78 0.54 2.91 7.95 -54.41%
  QoQ % -58.26% -21.21% -15.15% 1,525.93% -81.44% -63.40% -
  Horiz. % 30.82% 73.84% 93.71% 110.44% 6.79% 36.60% 100.00%
DPS 0.04 0.00 0.04 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 1.3700 1.3800 1.3100 1.2300 1.1300 1.1400 1.1100 15.08%
  QoQ % -0.72% 5.34% 6.50% 8.85% -0.88% 2.70% -
  Horiz. % 123.42% 124.32% 118.02% 110.81% 101.80% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 44.22 52.10 59.59 64.46 42.15 49.91 58.54 -17.07%
  QoQ % -15.12% -12.57% -7.56% 52.93% -15.55% -14.74% -
  Horiz. % 75.54% 89.00% 101.79% 110.11% 72.00% 85.26% 100.00%
EPS 2.42 5.74 7.21 8.48 0.52 2.81 7.68 -53.73%
  QoQ % -57.84% -20.39% -14.98% 1,530.77% -81.49% -63.41% -
  Horiz. % 31.51% 74.74% 93.88% 110.42% 6.77% 36.59% 100.00%
DPS 0.04 0.00 0.04 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 1.3511 1.3495 1.2682 1.1882 1.0959 1.1019 1.0719 16.70%
  QoQ % 0.12% 6.41% 6.73% 8.42% -0.54% 2.80% -
  Horiz. % 126.05% 125.90% 118.31% 110.85% 102.24% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.7000 1.5900 1.9600 1.1500 1.3200 0.8050 0.4500 -
P/RPS 6.02 2.98 3.18 1.72 3.04 1.56 0.74 305.01%
  QoQ % 102.01% -6.29% 84.88% -43.42% 94.87% 110.81% -
  Horiz. % 813.51% 402.70% 429.73% 232.43% 410.81% 210.81% 100.00%
P/EPS 110.20 27.09 26.31 13.10 244.44 27.66 5.66 625.04%
  QoQ % 306.79% 2.96% 100.84% -94.64% 783.73% 388.69% -
  Horiz. % 1,947.00% 478.62% 464.84% 231.45% 4,318.73% 488.69% 100.00%
EY 0.91 3.69 3.80 7.63 0.41 3.61 17.67 -86.18%
  QoQ % -75.34% -2.89% -50.20% 1,760.98% -88.64% -79.57% -
  Horiz. % 5.15% 20.88% 21.51% 43.18% 2.32% 20.43% 100.00%
DY 0.01 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% - - - -
P/NAPS 1.97 1.15 1.50 0.93 1.17 0.71 0.41 185.02%
  QoQ % 71.30% -23.33% 61.29% -20.51% 64.79% 73.17% -
  Horiz. % 480.49% 280.49% 365.85% 226.83% 285.37% 173.17% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 -
Price 2.7600 2.3400 1.7000 1.2500 1.2800 1.4700 0.7000 -
P/RPS 6.16 4.39 2.76 1.87 2.95 2.85 1.15 206.45%
  QoQ % 40.32% 59.06% 47.59% -36.61% 3.51% 147.83% -
  Horiz. % 535.65% 381.74% 240.00% 162.61% 256.52% 247.83% 100.00%
P/EPS 112.65 39.86 22.82 14.24 237.04 50.52 8.81 447.66%
  QoQ % 182.61% 74.67% 60.25% -93.99% 369.20% 473.44% -
  Horiz. % 1,278.66% 452.44% 259.02% 161.63% 2,690.58% 573.44% 100.00%
EY 0.89 2.51 4.38 7.02 0.42 1.98 11.36 -81.72%
  QoQ % -64.54% -42.69% -37.61% 1,571.43% -78.79% -82.57% -
  Horiz. % 7.83% 22.10% 38.56% 61.80% 3.70% 17.43% 100.00%
DY 0.01 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% - - - -
P/NAPS 2.01 1.70 1.30 1.02 1.13 1.29 0.63 116.88%
  QoQ % 18.24% 30.77% 27.45% -9.73% -12.40% 104.76% -
  Horiz. % 319.05% 269.84% 206.35% 161.90% 179.37% 204.76% 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.
 


 

380  370  489  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.90+0.09 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.050.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 VELESTO 0.38+0.015 
 ARMADA 0.47+0.005 
 DYNACIA 0.075-0.01 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers