Highlights

[IQGROUP] QoQ Quarter Result on 2014-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -14.96%    YoY -     -6.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 50,033 38,926 45,864 52,457 56,740 37,102 43,931 9.08%
  QoQ % 28.53% -15.13% -12.57% -7.55% 52.93% -15.54% -
  Horiz. % 113.89% 88.61% 104.40% 119.41% 129.16% 84.46% 100.00%
PBT 8,435 3,344 7,276 7,936 8,736 -100 3,267 88.53%
  QoQ % 152.24% -54.04% -8.32% -9.16% 8,836.00% -103.06% -
  Horiz. % 258.19% 102.36% 222.71% 242.91% 267.40% -3.06% 100.00%
Tax -2,160 -1,068 -2,296 -1,706 -1,372 308 -791 95.73%
  QoQ % -102.25% 53.48% -34.58% -24.34% -545.45% 138.94% -
  Horiz. % 273.07% 135.02% 290.27% 215.68% 173.45% -38.94% 100.00%
NP 6,275 2,276 4,980 6,230 7,364 208 2,476 86.20%
  QoQ % 175.70% -54.30% -20.06% -15.40% 3,440.38% -91.60% -
  Horiz. % 253.43% 91.92% 201.13% 251.62% 297.42% 8.40% 100.00%
NP to SH 6,431 2,127 5,053 6,349 7,466 461 2,476 89.28%
  QoQ % 202.35% -57.91% -20.41% -14.96% 1,519.52% -81.38% -
  Horiz. % 259.73% 85.90% 204.08% 256.42% 301.53% 18.62% 100.00%
Tax Rate 25.61 % 31.94 % 31.56 % 21.50 % 15.71 % - % 24.21 % 3.83%
  QoQ % -19.82% 1.20% 46.79% 36.86% 0.00% 0.00% -
  Horiz. % 105.78% 131.93% 130.36% 88.81% 64.89% 0.00% 100.00%
Total Cost 43,758 36,650 40,884 46,227 49,376 36,894 41,455 3.68%
  QoQ % 19.39% -10.36% -11.56% -6.38% 33.83% -11.00% -
  Horiz. % 105.56% 88.41% 98.62% 111.51% 119.11% 89.00% 100.00%
Net Worth 128,510 118,938 118,792 111,640 104,592 96,468 96,997 20.69%
  QoQ % 8.05% 0.12% 6.41% 6.74% 8.42% -0.55% -
  Horiz. % 132.49% 122.62% 122.47% 115.10% 107.83% 99.45% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 34 - 34 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 301.85% 0.00% 100.00% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,510 118,938 118,792 111,640 104,592 96,468 96,997 20.69%
  QoQ % 8.05% 0.12% 6.41% 6.74% 8.42% -0.55% -
  Horiz. % 132.49% 122.62% 122.47% 115.10% 107.83% 99.45% 100.00%
NOSH 87,422 86,816 86,081 85,221 85,034 85,370 85,085 1.83%
  QoQ % 0.70% 0.85% 1.01% 0.22% -0.39% 0.33% -
  Horiz. % 102.75% 102.03% 101.17% 100.16% 99.94% 100.33% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.54 % 5.85 % 10.86 % 11.88 % 12.98 % 0.56 % 5.64 % 70.60%
  QoQ % 114.36% -46.13% -8.59% -8.47% 2,217.86% -90.07% -
  Horiz. % 222.34% 103.72% 192.55% 210.64% 230.14% 9.93% 100.00%
ROE 5.00 % 1.79 % 4.25 % 5.69 % 7.14 % 0.48 % 2.55 % 56.85%
  QoQ % 179.33% -57.88% -25.31% -20.31% 1,387.50% -81.18% -
  Horiz. % 196.08% 70.20% 166.67% 223.14% 280.00% 18.82% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 57.23 44.84 53.28 61.55 66.73 43.46 51.63 7.13%
  QoQ % 27.63% -15.84% -13.44% -7.76% 53.54% -15.82% -
  Horiz. % 110.85% 86.85% 103.20% 119.21% 129.25% 84.18% 100.00%
EPS 7.36 2.45 5.87 7.45 8.78 0.54 2.91 85.95%
  QoQ % 200.41% -58.26% -21.21% -15.15% 1,525.93% -81.44% -
  Horiz. % 252.92% 84.19% 201.72% 256.01% 301.72% 18.56% 100.00%
DPS 0.00 0.04 0.00 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% - - -
NAPS 1.4700 1.3700 1.3800 1.3100 1.2300 1.1300 1.1400 18.53%
  QoQ % 7.30% -0.72% 5.34% 6.50% 8.85% -0.88% -
  Horiz. % 128.95% 120.18% 121.05% 114.91% 107.89% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.84 44.22 52.10 59.59 64.46 42.15 49.91 9.08%
  QoQ % 28.54% -15.12% -12.57% -7.56% 52.93% -15.55% -
  Horiz. % 113.88% 88.60% 104.39% 119.39% 129.15% 84.45% 100.00%
EPS 7.31 2.42 5.74 7.21 8.48 0.52 2.81 89.48%
  QoQ % 202.07% -57.84% -20.39% -14.98% 1,530.77% -81.49% -
  Horiz. % 260.14% 86.12% 204.27% 256.58% 301.78% 18.51% 100.00%
DPS 0.00 0.04 0.00 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% - - -
NAPS 1.4599 1.3511 1.3495 1.2682 1.1882 1.0959 1.1019 20.69%
  QoQ % 8.05% 0.12% 6.41% 6.73% 8.42% -0.54% -
  Horiz. % 132.49% 122.62% 122.47% 115.09% 107.83% 99.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.4400 2.7000 1.5900 1.9600 1.1500 1.3200 0.8050 -
P/RPS 4.26 6.02 2.98 3.18 1.72 3.04 1.56 95.73%
  QoQ % -29.24% 102.01% -6.29% 84.88% -43.42% 94.87% -
  Horiz. % 273.08% 385.90% 191.03% 203.85% 110.26% 194.87% 100.00%
P/EPS 33.17 110.20 27.09 26.31 13.10 244.44 27.66 12.91%
  QoQ % -69.90% 306.79% 2.96% 100.84% -94.64% 783.73% -
  Horiz. % 119.92% 398.41% 97.94% 95.12% 47.36% 883.73% 100.00%
EY 3.01 0.91 3.69 3.80 7.63 0.41 3.61 -11.44%
  QoQ % 230.77% -75.34% -2.89% -50.20% 1,760.98% -88.64% -
  Horiz. % 83.38% 25.21% 102.22% 105.26% 211.36% 11.36% 100.00%
DY 0.00 0.01 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 100.00% - - -
P/NAPS 1.66 1.97 1.15 1.50 0.93 1.17 0.71 76.43%
  QoQ % -15.74% 71.30% -23.33% 61.29% -20.51% 64.79% -
  Horiz. % 233.80% 277.46% 161.97% 211.27% 130.99% 164.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 -
Price 2.2000 2.7600 2.3400 1.7000 1.2500 1.2800 1.4700 -
P/RPS 3.84 6.16 4.39 2.76 1.87 2.95 2.85 22.06%
  QoQ % -37.66% 40.32% 59.06% 47.59% -36.61% 3.51% -
  Horiz. % 134.74% 216.14% 154.04% 96.84% 65.61% 103.51% 100.00%
P/EPS 29.91 112.65 39.86 22.82 14.24 237.04 50.52 -29.56%
  QoQ % -73.45% 182.61% 74.67% 60.25% -93.99% 369.20% -
  Horiz. % 59.20% 222.98% 78.90% 45.17% 28.19% 469.20% 100.00%
EY 3.34 0.89 2.51 4.38 7.02 0.42 1.98 41.84%
  QoQ % 275.28% -64.54% -42.69% -37.61% 1,571.43% -78.79% -
  Horiz. % 168.69% 44.95% 126.77% 221.21% 354.55% 21.21% 100.00%
DY 0.00 0.01 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 100.00% - - -
P/NAPS 1.50 2.01 1.70 1.30 1.02 1.13 1.29 10.61%
  QoQ % -25.37% 18.24% 30.77% 27.45% -9.73% -12.40% -
  Horiz. % 116.28% 155.81% 131.78% 100.78% 79.07% 87.60% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers