Highlights

[IQGROUP] QoQ Quarter Result on 2012-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     346.42%    YoY -     146.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 33,504 37,093 33,038 35,301 36,499 41,059 36,387 -5.33%
  QoQ % -9.68% 12.27% -6.41% -3.28% -11.11% 12.84% -
  Horiz. % 92.08% 101.94% 90.80% 97.02% 100.31% 112.84% 100.00%
PBT -304 -188 821 3,811 -1,935 4,948 240 -
  QoQ % -61.70% -122.90% -78.46% 296.95% -139.11% 1,961.67% -
  Horiz. % -126.67% -78.33% 342.08% 1,587.92% -806.25% 2,061.67% 100.00%
Tax -2 -38 -433 -1,024 804 -756 197 -
  QoQ % 94.74% 91.22% 57.71% -227.36% 206.35% -483.76% -
  Horiz. % -1.02% -19.29% -219.80% -519.80% 408.12% -383.76% 100.00%
NP -306 -226 388 2,787 -1,131 4,192 437 -
  QoQ % -35.40% -158.25% -86.08% 346.42% -126.98% 859.27% -
  Horiz. % -70.02% -51.72% 88.79% 637.76% -258.81% 959.27% 100.00%
NP to SH -306 -226 388 2,787 -1,131 4,192 437 -
  QoQ % -35.40% -158.25% -86.08% 346.42% -126.98% 859.27% -
  Horiz. % -70.02% -51.72% 88.79% 637.76% -258.81% 959.27% 100.00%
Tax Rate - % - % 52.74 % 26.87 % - % 15.28 % -82.08 % -
  QoQ % 0.00% 0.00% 96.28% 0.00% 0.00% 118.62% -
  Horiz. % 0.00% 0.00% -64.25% -32.74% 0.00% -18.62% 100.00%
Total Cost 33,810 37,319 32,650 32,514 37,630 36,867 35,950 -3.99%
  QoQ % -9.40% 14.30% 0.42% -13.60% 2.07% 2.55% -
  Horiz. % 94.05% 103.81% 90.82% 90.44% 104.67% 102.55% 100.00%
Net Worth 84,149 83,703 85,191 83,324 85,849 86,731 82,258 1.52%
  QoQ % 0.53% -1.75% 2.24% -2.94% -1.02% 5.44% -
  Horiz. % 102.30% 101.76% 103.56% 101.30% 104.37% 105.44% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 84,149 83,703 85,191 83,324 85,849 86,731 82,258 1.52%
  QoQ % 0.53% -1.75% 2.24% -2.94% -1.02% 5.44% -
  Horiz. % 102.30% 101.76% 103.56% 101.30% 104.37% 105.44% 100.00%
NOSH 84,999 83,703 84,347 85,024 85,000 85,030 85,686 -0.53%
  QoQ % 1.55% -0.76% -0.80% 0.03% -0.04% -0.77% -
  Horiz. % 99.20% 97.69% 98.44% 99.23% 99.20% 99.23% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.91 % -0.61 % 1.17 % 7.89 % -3.10 % 10.21 % 1.20 % -
  QoQ % -49.18% -152.14% -85.17% 354.52% -130.36% 750.83% -
  Horiz. % -75.83% -50.83% 97.50% 657.50% -258.33% 850.83% 100.00%
ROE -0.36 % -0.27 % 0.46 % 3.34 % -1.32 % 4.83 % 0.53 % -
  QoQ % -33.33% -158.70% -86.23% 353.03% -127.33% 811.32% -
  Horiz. % -67.92% -50.94% 86.79% 630.19% -249.06% 911.32% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.42 44.31 39.17 41.52 42.94 48.29 42.47 -4.83%
  QoQ % -11.04% 13.12% -5.66% -3.31% -11.08% 13.70% -
  Horiz. % 92.82% 104.33% 92.23% 97.76% 101.11% 113.70% 100.00%
EPS -0.36 -0.27 0.46 3.28 -1.33 4.93 0.51 -
  QoQ % -33.33% -158.70% -85.98% 346.62% -126.98% 866.67% -
  Horiz. % -70.59% -52.94% 90.20% 643.14% -260.78% 966.67% 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 0.9900 1.0000 1.0100 0.9800 1.0100 1.0200 0.9600 2.06%
  QoQ % -1.00% -0.99% 3.06% -2.97% -0.98% 6.25% -
  Horiz. % 103.12% 104.17% 105.21% 102.08% 105.21% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.06 42.14 37.53 40.10 41.46 46.64 41.34 -5.34%
  QoQ % -9.68% 12.28% -6.41% -3.28% -11.11% 12.82% -
  Horiz. % 92.07% 101.94% 90.78% 97.00% 100.29% 112.82% 100.00%
EPS -0.35 -0.26 0.44 3.17 -1.28 4.76 0.50 -
  QoQ % -34.62% -159.09% -86.12% 347.66% -126.89% 852.00% -
  Horiz. % -70.00% -52.00% 88.00% 634.00% -256.00% 952.00% 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 0.9559 0.9509 0.9678 0.9466 0.9753 0.9853 0.9345 1.51%
  QoQ % 0.53% -1.75% 2.24% -2.94% -1.01% 5.44% -
  Horiz. % 102.29% 101.75% 103.56% 101.29% 104.37% 105.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4500 0.3100 0.2900 0.3100 0.3300 0.2800 0.3400 -
P/RPS 1.14 0.70 0.74 0.75 0.77 0.58 0.80 26.50%
  QoQ % 62.86% -5.41% -1.33% -2.60% 32.76% -27.50% -
  Horiz. % 142.50% 87.50% 92.50% 93.75% 96.25% 72.50% 100.00%
P/EPS -125.00 -114.81 63.04 9.46 -24.80 5.68 66.67 -
  QoQ % -8.88% -282.12% 566.38% 138.15% -536.62% -91.48% -
  Horiz. % -187.49% -172.21% 94.56% 14.19% -37.20% 8.52% 100.00%
EY -0.80 -0.87 1.59 10.57 -4.03 17.61 1.50 -
  QoQ % 8.05% -154.72% -84.96% 362.28% -122.88% 1,074.00% -
  Horiz. % -53.33% -58.00% 106.00% 704.67% -268.67% 1,174.00% 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 0.45 0.31 0.29 0.32 0.33 0.27 0.35 18.15%
  QoQ % 45.16% 6.90% -9.38% -3.03% 22.22% -22.86% -
  Horiz. % 128.57% 88.57% 82.86% 91.43% 94.29% 77.14% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 28/08/12 28/05/12 27/02/12 24/11/11 26/08/11 -
Price 0.3700 0.5700 0.3300 0.3000 0.2900 0.2800 0.3000 -
P/RPS 0.94 1.29 0.84 0.72 0.68 0.58 0.71 20.47%
  QoQ % -27.13% 53.57% 16.67% 5.88% 17.24% -18.31% -
  Horiz. % 132.39% 181.69% 118.31% 101.41% 95.77% 81.69% 100.00%
P/EPS -102.78 -211.11 71.74 9.15 -21.79 5.68 58.82 -
  QoQ % 51.31% -394.27% 684.04% 141.99% -483.63% -90.34% -
  Horiz. % -174.74% -358.91% 121.97% 15.56% -37.05% 9.66% 100.00%
EY -0.97 -0.47 1.39 10.93 -4.59 17.61 1.70 -
  QoQ % -106.38% -133.81% -87.28% 338.13% -126.06% 935.88% -
  Horiz. % -57.06% -27.65% 81.76% 642.94% -270.00% 1,035.88% 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 0.37 0.57 0.33 0.31 0.29 0.27 0.31 12.46%
  QoQ % -35.09% 72.73% 6.45% 6.90% 7.41% -12.90% -
  Horiz. % 119.35% 183.87% 106.45% 100.00% 93.55% 87.10% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers