Highlights

[IQGROUP] QoQ Quarter Result on 2013-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -63.36%    YoY -     909.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 52,457 56,740 37,102 43,931 51,529 38,826 37,680 24.65%
  QoQ % -7.55% 52.93% -15.54% -14.75% 32.72% 3.04% -
  Horiz. % 139.22% 150.58% 98.47% 116.59% 136.75% 103.04% 100.00%
PBT 7,936 8,736 -100 3,267 7,677 1,883 2,631 108.62%
  QoQ % -9.16% 8,836.00% -103.06% -57.44% 307.70% -28.43% -
  Horiz. % 301.63% 332.04% -3.80% 124.17% 291.79% 71.57% 100.00%
Tax -1,706 -1,372 308 -791 -919 -362 -1,863 -5.70%
  QoQ % -24.34% -545.45% 138.94% 13.93% -153.87% 80.57% -
  Horiz. % 91.57% 73.64% -16.53% 42.46% 49.33% 19.43% 100.00%
NP 6,230 7,364 208 2,476 6,758 1,521 768 303.21%
  QoQ % -15.40% 3,440.38% -91.60% -63.36% 344.31% 98.05% -
  Horiz. % 811.20% 958.85% 27.08% 322.40% 879.95% 198.05% 100.00%
NP to SH 6,349 7,466 461 2,476 6,758 1,521 768 308.32%
  QoQ % -14.96% 1,519.52% -81.38% -63.36% 344.31% 98.05% -
  Horiz. % 826.69% 972.14% 60.03% 322.40% 879.95% 198.05% 100.00%
Tax Rate 21.50 % 15.71 % - % 24.21 % 11.97 % 19.22 % 70.81 % -54.79%
  QoQ % 36.86% 0.00% 0.00% 102.26% -37.72% -72.86% -
  Horiz. % 30.36% 22.19% 0.00% 34.19% 16.90% 27.14% 100.00%
Total Cost 46,227 49,376 36,894 41,455 44,771 37,305 36,912 16.17%
  QoQ % -6.38% 33.83% -11.00% -7.41% 20.01% 1.06% -
  Horiz. % 125.24% 133.77% 99.95% 112.31% 121.29% 101.06% 100.00%
Net Worth 111,640 104,592 96,468 96,997 94,356 86,671 84,480 20.40%
  QoQ % 6.74% 8.42% -0.55% 2.80% 8.87% 2.59% -
  Horiz. % 132.15% 123.81% 114.19% 114.82% 111.69% 102.59% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 34 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.54 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,640 104,592 96,468 96,997 94,356 86,671 84,480 20.40%
  QoQ % 6.74% 8.42% -0.55% 2.80% 8.87% 2.59% -
  Horiz. % 132.15% 123.81% 114.19% 114.82% 111.69% 102.59% 100.00%
NOSH 85,221 85,034 85,370 85,085 85,006 84,972 85,333 -0.09%
  QoQ % 0.22% -0.39% 0.33% 0.09% 0.04% -0.42% -
  Horiz. % 99.87% 99.65% 100.04% 99.71% 99.62% 99.58% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.88 % 12.98 % 0.56 % 5.64 % 13.11 % 3.92 % 2.04 % 223.34%
  QoQ % -8.47% 2,217.86% -90.07% -56.98% 234.44% 92.16% -
  Horiz. % 582.35% 636.27% 27.45% 276.47% 642.65% 192.16% 100.00%
ROE 5.69 % 7.14 % 0.48 % 2.55 % 7.16 % 1.75 % 0.91 % 239.02%
  QoQ % -20.31% 1,387.50% -81.18% -64.39% 309.14% 92.31% -
  Horiz. % 625.27% 784.62% 52.75% 280.22% 786.81% 192.31% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.55 66.73 43.46 51.63 60.62 45.69 44.16 24.75%
  QoQ % -7.76% 53.54% -15.82% -14.83% 32.68% 3.46% -
  Horiz. % 139.38% 151.11% 98.41% 116.92% 137.27% 103.46% 100.00%
EPS 7.45 8.78 0.54 2.91 7.95 1.79 0.90 308.68%
  QoQ % -15.15% 1,525.93% -81.44% -63.40% 344.13% 98.89% -
  Horiz. % 827.78% 975.56% 60.00% 323.33% 883.33% 198.89% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.3100 1.2300 1.1300 1.1400 1.1100 1.0200 0.9900 20.51%
  QoQ % 6.50% 8.85% -0.88% 2.70% 8.82% 3.03% -
  Horiz. % 132.32% 124.24% 114.14% 115.15% 112.12% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 59.59 64.46 42.15 49.91 58.54 44.11 42.80 24.66%
  QoQ % -7.56% 52.93% -15.55% -14.74% 32.71% 3.06% -
  Horiz. % 139.23% 150.61% 98.48% 116.61% 136.78% 103.06% 100.00%
EPS 7.21 8.48 0.52 2.81 7.68 1.73 0.87 309.00%
  QoQ % -14.98% 1,530.77% -81.49% -63.41% 343.93% 98.85% -
  Horiz. % 828.74% 974.71% 59.77% 322.99% 882.76% 198.85% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.2682 1.1882 1.0959 1.1019 1.0719 0.9846 0.9597 20.40%
  QoQ % 6.73% 8.42% -0.54% 2.80% 8.87% 2.59% -
  Horiz. % 132.15% 123.81% 114.19% 114.82% 111.69% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.9600 1.1500 1.3200 0.8050 0.4500 0.3300 0.4100 -
P/RPS 3.18 1.72 3.04 1.56 0.74 0.72 0.93 126.80%
  QoQ % 84.88% -43.42% 94.87% 110.81% 2.78% -22.58% -
  Horiz. % 341.94% 184.95% 326.88% 167.74% 79.57% 77.42% 100.00%
P/EPS 26.31 13.10 244.44 27.66 5.66 18.44 45.56 -30.63%
  QoQ % 100.84% -94.64% 783.73% 388.69% -69.31% -59.53% -
  Horiz. % 57.75% 28.75% 536.52% 60.71% 12.42% 40.47% 100.00%
EY 3.80 7.63 0.41 3.61 17.67 5.42 2.20 43.91%
  QoQ % -50.20% 1,760.98% -88.64% -79.57% 226.01% 146.36% -
  Horiz. % 172.73% 346.82% 18.64% 164.09% 803.18% 246.36% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 1.50 0.93 1.17 0.71 0.41 0.32 0.41 137.24%
  QoQ % 61.29% -20.51% 64.79% 73.17% 28.13% -21.95% -
  Horiz. % 365.85% 226.83% 285.37% 173.17% 100.00% 78.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 -
Price 1.7000 1.2500 1.2800 1.4700 0.7000 0.3300 0.3100 -
P/RPS 2.76 1.87 2.95 2.85 1.15 0.72 0.70 149.37%
  QoQ % 47.59% -36.61% 3.51% 147.83% 59.72% 2.86% -
  Horiz. % 394.29% 267.14% 421.43% 407.14% 164.29% 102.86% 100.00%
P/EPS 22.82 14.24 237.04 50.52 8.81 18.44 34.44 -23.98%
  QoQ % 60.25% -93.99% 369.20% 473.44% -52.22% -46.46% -
  Horiz. % 66.26% 41.35% 688.27% 146.69% 25.58% 53.54% 100.00%
EY 4.38 7.02 0.42 1.98 11.36 5.42 2.90 31.61%
  QoQ % -37.61% 1,571.43% -78.79% -82.57% 109.59% 86.90% -
  Horiz. % 151.03% 242.07% 14.48% 68.28% 391.72% 186.90% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 1.30 1.02 1.13 1.29 0.63 0.32 0.31 159.82%
  QoQ % 27.45% -9.73% -12.40% 104.76% 96.88% 3.23% -
  Horiz. % 419.35% 329.03% 364.52% 416.13% 203.23% 103.23% 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