Highlights

[IQGROUP] QoQ Quarter Result on 2013-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     344.31%    YoY -     3,090.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,740 37,102 43,931 51,529 38,826 37,680 33,504 42.22%
  QoQ % 52.93% -15.54% -14.75% 32.72% 3.04% 12.46% -
  Horiz. % 169.35% 110.74% 131.12% 153.80% 115.88% 112.46% 100.00%
PBT 8,736 -100 3,267 7,677 1,883 2,631 -304 -
  QoQ % 8,836.00% -103.06% -57.44% 307.70% -28.43% 965.46% -
  Horiz. % -2,873.68% 32.89% -1,074.67% -2,525.33% -619.41% -865.46% 100.00%
Tax -1,372 308 -791 -919 -362 -1,863 -2 7,771.86%
  QoQ % -545.45% 138.94% 13.93% -153.87% 80.57% -93,050.00% -
  Horiz. % 68,600.00% -15,400.00% 39,550.00% 45,950.00% 18,100.00% 93,150.00% 100.00%
NP 7,364 208 2,476 6,758 1,521 768 -306 -
  QoQ % 3,440.38% -91.60% -63.36% 344.31% 98.05% 350.98% -
  Horiz. % -2,406.54% -67.97% -809.15% -2,208.50% -497.06% -250.98% 100.00%
NP to SH 7,466 461 2,476 6,758 1,521 768 -306 -
  QoQ % 1,519.52% -81.38% -63.36% 344.31% 98.05% 350.98% -
  Horiz. % -2,439.87% -150.65% -809.15% -2,208.50% -497.06% -250.98% 100.00%
Tax Rate 15.71 % - % 24.21 % 11.97 % 19.22 % 70.81 % - % -
  QoQ % 0.00% 0.00% 102.26% -37.72% -72.86% 0.00% -
  Horiz. % 22.19% 0.00% 34.19% 16.90% 27.14% 100.00% -
Total Cost 49,376 36,894 41,455 44,771 37,305 36,912 33,810 28.81%
  QoQ % 33.83% -11.00% -7.41% 20.01% 1.06% 9.17% -
  Horiz. % 146.04% 109.12% 122.61% 132.42% 110.34% 109.17% 100.00%
Net Worth 104,592 96,468 96,997 94,356 86,671 84,480 84,149 15.65%
  QoQ % 8.42% -0.55% 2.80% 8.87% 2.59% 0.39% -
  Horiz. % 124.29% 114.64% 115.27% 112.13% 103.00% 100.39% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 104,592 96,468 96,997 94,356 86,671 84,480 84,149 15.65%
  QoQ % 8.42% -0.55% 2.80% 8.87% 2.59% 0.39% -
  Horiz. % 124.29% 114.64% 115.27% 112.13% 103.00% 100.39% 100.00%
NOSH 85,034 85,370 85,085 85,006 84,972 85,333 84,999 0.03%
  QoQ % -0.39% 0.33% 0.09% 0.04% -0.42% 0.39% -
  Horiz. % 100.04% 100.44% 100.10% 100.01% 99.97% 100.39% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.98 % 0.56 % 5.64 % 13.11 % 3.92 % 2.04 % -0.91 % -
  QoQ % 2,217.86% -90.07% -56.98% 234.44% 92.16% 324.18% -
  Horiz. % -1,426.37% -61.54% -619.78% -1,440.66% -430.77% -224.18% 100.00%
ROE 7.14 % 0.48 % 2.55 % 7.16 % 1.75 % 0.91 % -0.36 % -
  QoQ % 1,387.50% -81.18% -64.39% 309.14% 92.31% 352.78% -
  Horiz. % -1,983.33% -133.33% -708.33% -1,988.89% -486.11% -252.78% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.73 43.46 51.63 60.62 45.69 44.16 39.42 42.17%
  QoQ % 53.54% -15.82% -14.83% 32.68% 3.46% 12.02% -
  Horiz. % 169.28% 110.25% 130.97% 153.78% 115.91% 112.02% 100.00%
EPS 8.78 0.54 2.91 7.95 1.79 0.90 -0.36 -
  QoQ % 1,525.93% -81.44% -63.40% 344.13% 98.89% 350.00% -
  Horiz. % -2,438.89% -150.00% -808.33% -2,208.33% -497.22% -250.00% 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 1.2300 1.1300 1.1400 1.1100 1.0200 0.9900 0.9900 15.62%
  QoQ % 8.85% -0.88% 2.70% 8.82% 3.03% 0.00% -
  Horiz. % 124.24% 114.14% 115.15% 112.12% 103.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 64.46 42.15 49.91 58.54 44.11 42.80 38.06 42.22%
  QoQ % 52.93% -15.55% -14.74% 32.71% 3.06% 12.45% -
  Horiz. % 169.36% 110.75% 131.14% 153.81% 115.90% 112.45% 100.00%
EPS 8.48 0.52 2.81 7.68 1.73 0.87 -0.35 -
  QoQ % 1,530.77% -81.49% -63.41% 343.93% 98.85% 348.57% -
  Horiz. % -2,422.86% -148.57% -802.86% -2,194.29% -494.29% -248.57% 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 1.1882 1.0959 1.1019 1.0719 0.9846 0.9597 0.9559 15.65%
  QoQ % 8.42% -0.54% 2.80% 8.87% 2.59% 0.40% -
  Horiz. % 124.30% 114.65% 115.27% 112.14% 103.00% 100.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.1500 1.3200 0.8050 0.4500 0.3300 0.4100 0.4500 -
P/RPS 1.72 3.04 1.56 0.74 0.72 0.93 1.14 31.65%
  QoQ % -43.42% 94.87% 110.81% 2.78% -22.58% -18.42% -
  Horiz. % 150.88% 266.67% 136.84% 64.91% 63.16% 81.58% 100.00%
P/EPS 13.10 244.44 27.66 5.66 18.44 45.56 -125.00 -
  QoQ % -94.64% 783.73% 388.69% -69.31% -59.53% 136.45% -
  Horiz. % -10.48% -195.55% -22.13% -4.53% -14.75% -36.45% 100.00%
EY 7.63 0.41 3.61 17.67 5.42 2.20 -0.80 -
  QoQ % 1,760.98% -88.64% -79.57% 226.01% 146.36% 375.00% -
  Horiz. % -953.75% -51.25% -451.25% -2,208.75% -677.50% -275.00% 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 0.93 1.17 0.71 0.41 0.32 0.41 0.45 62.46%
  QoQ % -20.51% 64.79% 73.17% 28.13% -21.95% -8.89% -
  Horiz. % 206.67% 260.00% 157.78% 91.11% 71.11% 91.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 -
Price 1.2500 1.2800 1.4700 0.7000 0.3300 0.3100 0.3700 -
P/RPS 1.87 2.95 2.85 1.15 0.72 0.70 0.94 58.38%
  QoQ % -36.61% 3.51% 147.83% 59.72% 2.86% -25.53% -
  Horiz. % 198.94% 313.83% 303.19% 122.34% 76.60% 74.47% 100.00%
P/EPS 14.24 237.04 50.52 8.81 18.44 34.44 -102.78 -
  QoQ % -93.99% 369.20% 473.44% -52.22% -46.46% 133.51% -
  Horiz. % -13.85% -230.63% -49.15% -8.57% -17.94% -33.51% 100.00%
EY 7.02 0.42 1.98 11.36 5.42 2.90 -0.97 -
  QoQ % 1,571.43% -78.79% -82.57% 109.59% 86.90% 398.97% -
  Horiz. % -723.71% -43.30% -204.12% -1,171.13% -558.76% -298.97% 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 1.02 1.13 1.29 0.63 0.32 0.31 0.37 96.97%
  QoQ % -9.73% -12.40% 104.76% 96.88% 3.23% -16.22% -
  Horiz. % 275.68% 305.41% 348.65% 170.27% 86.49% 83.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  336  638  961 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 SAPNRG 0.125+0.01 
 KANGER 0.1850.00 
 BINTAI 0.845+0.05 
 VIVOCOM 1.17+0.16 
 KNM 0.205+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.835+0.07 
 SANICHI 0.0650.00 
 ASB 0.17+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