Highlights

[IQGROUP] QoQ Quarter Result on 2012-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -35.40%    YoY -     72.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 51,529 38,826 37,680 33,504 37,093 33,038 35,301 28.65%
  QoQ % 32.72% 3.04% 12.46% -9.68% 12.27% -6.41% -
  Horiz. % 145.97% 109.99% 106.74% 94.91% 105.08% 93.59% 100.00%
PBT 7,677 1,883 2,631 -304 -188 821 3,811 59.43%
  QoQ % 307.70% -28.43% 965.46% -61.70% -122.90% -78.46% -
  Horiz. % 201.44% 49.41% 69.04% -7.98% -4.93% 21.54% 100.00%
Tax -919 -362 -1,863 -2 -38 -433 -1,024 -6.95%
  QoQ % -153.87% 80.57% -93,050.00% 94.74% 91.22% 57.71% -
  Horiz. % 89.75% 35.35% 181.93% 0.20% 3.71% 42.29% 100.00%
NP 6,758 1,521 768 -306 -226 388 2,787 80.39%
  QoQ % 344.31% 98.05% 350.98% -35.40% -158.25% -86.08% -
  Horiz. % 242.48% 54.57% 27.56% -10.98% -8.11% 13.92% 100.00%
NP to SH 6,758 1,521 768 -306 -226 388 2,787 80.39%
  QoQ % 344.31% 98.05% 350.98% -35.40% -158.25% -86.08% -
  Horiz. % 242.48% 54.57% 27.56% -10.98% -8.11% 13.92% 100.00%
Tax Rate 11.97 % 19.22 % 70.81 % - % - % 52.74 % 26.87 % -41.64%
  QoQ % -37.72% -72.86% 0.00% 0.00% 0.00% 96.28% -
  Horiz. % 44.55% 71.53% 263.53% 0.00% 0.00% 196.28% 100.00%
Total Cost 44,771 37,305 36,912 33,810 37,319 32,650 32,514 23.75%
  QoQ % 20.01% 1.06% 9.17% -9.40% 14.30% 0.42% -
  Horiz. % 137.70% 114.74% 113.53% 103.99% 114.78% 100.42% 100.00%
Net Worth 94,356 86,671 84,480 84,149 83,703 85,191 83,324 8.63%
  QoQ % 8.87% 2.59% 0.39% 0.53% -1.75% 2.24% -
  Horiz. % 113.24% 104.02% 101.39% 100.99% 100.46% 102.24% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 94,356 86,671 84,480 84,149 83,703 85,191 83,324 8.63%
  QoQ % 8.87% 2.59% 0.39% 0.53% -1.75% 2.24% -
  Horiz. % 113.24% 104.02% 101.39% 100.99% 100.46% 102.24% 100.00%
NOSH 85,006 84,972 85,333 84,999 83,703 84,347 85,024 -0.01%
  QoQ % 0.04% -0.42% 0.39% 1.55% -0.76% -0.80% -
  Horiz. % 99.98% 99.94% 100.36% 99.97% 98.45% 99.20% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.11 % 3.92 % 2.04 % -0.91 % -0.61 % 1.17 % 7.89 % 40.24%
  QoQ % 234.44% 92.16% 324.18% -49.18% -152.14% -85.17% -
  Horiz. % 166.16% 49.68% 25.86% -11.53% -7.73% 14.83% 100.00%
ROE 7.16 % 1.75 % 0.91 % -0.36 % -0.27 % 0.46 % 3.34 % 66.18%
  QoQ % 309.14% 92.31% 352.78% -33.33% -158.70% -86.23% -
  Horiz. % 214.37% 52.40% 27.25% -10.78% -8.08% 13.77% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.62 45.69 44.16 39.42 44.31 39.17 41.52 28.67%
  QoQ % 32.68% 3.46% 12.02% -11.04% 13.12% -5.66% -
  Horiz. % 146.00% 110.04% 106.36% 94.94% 106.72% 94.34% 100.00%
EPS 7.95 1.79 0.90 -0.36 -0.27 0.46 3.28 80.34%
  QoQ % 344.13% 98.89% 350.00% -33.33% -158.70% -85.98% -
  Horiz. % 242.38% 54.57% 27.44% -10.98% -8.23% 14.02% 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 1.1100 1.0200 0.9900 0.9900 1.0000 1.0100 0.9800 8.65%
  QoQ % 8.82% 3.03% 0.00% -1.00% -0.99% 3.06% -
  Horiz. % 113.27% 104.08% 101.02% 101.02% 102.04% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.54 44.11 42.80 38.06 42.14 37.53 40.10 28.66%
  QoQ % 32.71% 3.06% 12.45% -9.68% 12.28% -6.41% -
  Horiz. % 145.99% 110.00% 106.73% 94.91% 105.09% 93.59% 100.00%
EPS 7.68 1.73 0.87 -0.35 -0.26 0.44 3.17 80.29%
  QoQ % 343.93% 98.85% 348.57% -34.62% -159.09% -86.12% -
  Horiz. % 242.27% 54.57% 27.44% -11.04% -8.20% 13.88% 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 1.0719 0.9846 0.9597 0.9559 0.9509 0.9678 0.9466 8.63%
  QoQ % 8.87% 2.59% 0.40% 0.53% -1.75% 2.24% -
  Horiz. % 113.24% 104.01% 101.38% 100.98% 100.45% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4500 0.3300 0.4100 0.4500 0.3100 0.2900 0.3100 -
P/RPS 0.74 0.72 0.93 1.14 0.70 0.74 0.75 -0.89%
  QoQ % 2.78% -22.58% -18.42% 62.86% -5.41% -1.33% -
  Horiz. % 98.67% 96.00% 124.00% 152.00% 93.33% 98.67% 100.00%
P/EPS 5.66 18.44 45.56 -125.00 -114.81 63.04 9.46 -28.97%
  QoQ % -69.31% -59.53% 136.45% -8.88% -282.12% 566.38% -
  Horiz. % 59.83% 194.93% 481.61% -1,321.35% -1,213.64% 666.38% 100.00%
EY 17.67 5.42 2.20 -0.80 -0.87 1.59 10.57 40.81%
  QoQ % 226.01% 146.36% 375.00% 8.05% -154.72% -84.96% -
  Horiz. % 167.17% 51.28% 20.81% -7.57% -8.23% 15.04% 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 0.32 0.41 0.45 0.31 0.29 0.32 17.95%
  QoQ % 28.13% -21.95% -8.89% 45.16% 6.90% -9.38% -
  Horiz. % 128.12% 100.00% 128.12% 140.62% 96.88% 90.62% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 28/05/12 -
Price 0.7000 0.3300 0.3100 0.3700 0.5700 0.3300 0.3000 -
P/RPS 1.15 0.72 0.70 0.94 1.29 0.84 0.72 36.60%
  QoQ % 59.72% 2.86% -25.53% -27.13% 53.57% 16.67% -
  Horiz. % 159.72% 100.00% 97.22% 130.56% 179.17% 116.67% 100.00%
P/EPS 8.81 18.44 34.44 -102.78 -211.11 71.74 9.15 -2.49%
  QoQ % -52.22% -46.46% 133.51% 51.31% -394.27% 684.04% -
  Horiz. % 96.28% 201.53% 376.39% -1,123.28% -2,307.21% 784.04% 100.00%
EY 11.36 5.42 2.90 -0.97 -0.47 1.39 10.93 2.60%
  QoQ % 109.59% 86.90% 398.97% -106.38% -133.81% -87.28% -
  Horiz. % 103.93% 49.59% 26.53% -8.87% -4.30% 12.72% 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 0.63 0.32 0.31 0.37 0.57 0.33 0.31 60.37%
  QoQ % 96.88% 3.23% -16.22% -35.09% 72.73% 6.45% -
  Horiz. % 203.23% 103.23% 100.00% 119.35% 183.87% 106.45% 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.
 


 

240  285  525  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers