Highlights

[IQGROUP] QoQ Quarter Result on 2013-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     350.98%    YoY -     -72.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 43,931 51,529 38,826 37,680 33,504 37,093 33,038 20.86%
  QoQ % -14.75% 32.72% 3.04% 12.46% -9.68% 12.27% -
  Horiz. % 132.97% 155.97% 117.52% 114.05% 101.41% 112.27% 100.00%
PBT 3,267 7,677 1,883 2,631 -304 -188 821 150.48%
  QoQ % -57.44% 307.70% -28.43% 965.46% -61.70% -122.90% -
  Horiz. % 397.93% 935.08% 229.35% 320.46% -37.03% -22.90% 100.00%
Tax -791 -919 -362 -1,863 -2 -38 -433 49.27%
  QoQ % 13.93% -153.87% 80.57% -93,050.00% 94.74% 91.22% -
  Horiz. % 182.68% 212.24% 83.60% 430.25% 0.46% 8.78% 100.00%
NP 2,476 6,758 1,521 768 -306 -226 388 242.88%
  QoQ % -63.36% 344.31% 98.05% 350.98% -35.40% -158.25% -
  Horiz. % 638.14% 1,741.75% 392.01% 197.94% -78.87% -58.25% 100.00%
NP to SH 2,476 6,758 1,521 768 -306 -226 388 242.88%
  QoQ % -63.36% 344.31% 98.05% 350.98% -35.40% -158.25% -
  Horiz. % 638.14% 1,741.75% 392.01% 197.94% -78.87% -58.25% 100.00%
Tax Rate 24.21 % 11.97 % 19.22 % 70.81 % - % - % 52.74 % -40.41%
  QoQ % 102.26% -37.72% -72.86% 0.00% 0.00% 0.00% -
  Horiz. % 45.90% 22.70% 36.44% 134.26% 0.00% 0.00% 100.00%
Total Cost 41,455 44,771 37,305 36,912 33,810 37,319 32,650 17.20%
  QoQ % -7.41% 20.01% 1.06% 9.17% -9.40% 14.30% -
  Horiz. % 126.97% 137.12% 114.26% 113.05% 103.55% 114.30% 100.00%
Net Worth 96,997 94,356 86,671 84,480 84,149 83,703 85,191 9.01%
  QoQ % 2.80% 8.87% 2.59% 0.39% 0.53% -1.75% -
  Horiz. % 113.86% 110.76% 101.74% 99.17% 98.78% 98.25% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 96,997 94,356 86,671 84,480 84,149 83,703 85,191 9.01%
  QoQ % 2.80% 8.87% 2.59% 0.39% 0.53% -1.75% -
  Horiz. % 113.86% 110.76% 101.74% 99.17% 98.78% 98.25% 100.00%
NOSH 85,085 85,006 84,972 85,333 84,999 83,703 84,347 0.58%
  QoQ % 0.09% 0.04% -0.42% 0.39% 1.55% -0.76% -
  Horiz. % 100.88% 100.78% 100.74% 101.17% 100.77% 99.24% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.64 % 13.11 % 3.92 % 2.04 % -0.91 % -0.61 % 1.17 % 184.55%
  QoQ % -56.98% 234.44% 92.16% 324.18% -49.18% -152.14% -
  Horiz. % 482.05% 1,120.51% 335.04% 174.36% -77.78% -52.14% 100.00%
ROE 2.55 % 7.16 % 1.75 % 0.91 % -0.36 % -0.27 % 0.46 % 212.25%
  QoQ % -64.39% 309.14% 92.31% 352.78% -33.33% -158.70% -
  Horiz. % 554.35% 1,556.52% 380.43% 197.83% -78.26% -58.70% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.63 60.62 45.69 44.16 39.42 44.31 39.17 20.16%
  QoQ % -14.83% 32.68% 3.46% 12.02% -11.04% 13.12% -
  Horiz. % 131.81% 154.76% 116.65% 112.74% 100.64% 113.12% 100.00%
EPS 2.91 7.95 1.79 0.90 -0.36 -0.27 0.46 240.90%
  QoQ % -63.40% 344.13% 98.89% 350.00% -33.33% -158.70% -
  Horiz. % 632.61% 1,728.26% 389.13% 195.65% -78.26% -58.70% 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 1.1400 1.1100 1.0200 0.9900 0.9900 1.0000 1.0100 8.38%
  QoQ % 2.70% 8.82% 3.03% 0.00% -1.00% -0.99% -
  Horiz. % 112.87% 109.90% 100.99% 98.02% 98.02% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 49.91 58.54 44.11 42.80 38.06 42.14 37.53 20.87%
  QoQ % -14.74% 32.71% 3.06% 12.45% -9.68% 12.28% -
  Horiz. % 132.99% 155.98% 117.53% 114.04% 101.41% 112.28% 100.00%
EPS 2.81 7.68 1.73 0.87 -0.35 -0.26 0.44 243.06%
  QoQ % -63.41% 343.93% 98.85% 348.57% -34.62% -159.09% -
  Horiz. % 638.64% 1,745.45% 393.18% 197.73% -79.55% -59.09% 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 1.1019 1.0719 0.9846 0.9597 0.9559 0.9509 0.9678 9.01%
  QoQ % 2.80% 8.87% 2.59% 0.40% 0.53% -1.75% -
  Horiz. % 113.86% 110.76% 101.74% 99.16% 98.77% 98.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8050 0.4500 0.3300 0.4100 0.4500 0.3100 0.2900 -
P/RPS 1.56 0.74 0.72 0.93 1.14 0.70 0.74 64.19%
  QoQ % 110.81% 2.78% -22.58% -18.42% 62.86% -5.41% -
  Horiz. % 210.81% 100.00% 97.30% 125.68% 154.05% 94.59% 100.00%
P/EPS 27.66 5.66 18.44 45.56 -125.00 -114.81 63.04 -42.17%
  QoQ % 388.69% -69.31% -59.53% 136.45% -8.88% -282.12% -
  Horiz. % 43.88% 8.98% 29.25% 72.27% -198.29% -182.12% 100.00%
EY 3.61 17.67 5.42 2.20 -0.80 -0.87 1.59 72.49%
  QoQ % -79.57% 226.01% 146.36% 375.00% 8.05% -154.72% -
  Horiz. % 227.04% 1,111.32% 340.88% 138.36% -50.31% -54.72% 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 0.71 0.41 0.32 0.41 0.45 0.31 0.29 81.36%
  QoQ % 73.17% 28.13% -21.95% -8.89% 45.16% 6.90% -
  Horiz. % 244.83% 141.38% 110.34% 141.38% 155.17% 106.90% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 -
Price 1.4700 0.7000 0.3300 0.3100 0.3700 0.5700 0.3300 -
P/RPS 2.85 1.15 0.72 0.70 0.94 1.29 0.84 125.29%
  QoQ % 147.83% 59.72% 2.86% -25.53% -27.13% 53.57% -
  Horiz. % 339.29% 136.90% 85.71% 83.33% 111.90% 153.57% 100.00%
P/EPS 50.52 8.81 18.44 34.44 -102.78 -211.11 71.74 -20.80%
  QoQ % 473.44% -52.22% -46.46% 133.51% 51.31% -394.27% -
  Horiz. % 70.42% 12.28% 25.70% 48.01% -143.27% -294.27% 100.00%
EY 1.98 11.36 5.42 2.90 -0.97 -0.47 1.39 26.52%
  QoQ % -82.57% 109.59% 86.90% 398.97% -106.38% -133.81% -
  Horiz. % 142.45% 817.27% 389.93% 208.63% -69.78% -33.81% 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 1.29 0.63 0.32 0.31 0.37 0.57 0.33 147.54%
  QoQ % 104.76% 96.88% 3.23% -16.22% -35.09% 72.73% -
  Horiz. % 390.91% 190.91% 96.97% 93.94% 112.12% 172.73% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers