Highlights

[IQGROUP] QoQ Quarter Result on 2014-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -81.38%    YoY -     -39.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 45,864 52,457 56,740 37,102 43,931 51,529 38,826 11.71%
  QoQ % -12.57% -7.55% 52.93% -15.54% -14.75% 32.72% -
  Horiz. % 118.13% 135.11% 146.14% 95.56% 113.15% 132.72% 100.00%
PBT 7,276 7,936 8,736 -100 3,267 7,677 1,883 145.64%
  QoQ % -8.32% -9.16% 8,836.00% -103.06% -57.44% 307.70% -
  Horiz. % 386.40% 421.46% 463.94% -5.31% 173.50% 407.70% 100.00%
Tax -2,296 -1,706 -1,372 308 -791 -919 -362 241.49%
  QoQ % -34.58% -24.34% -545.45% 138.94% 13.93% -153.87% -
  Horiz. % 634.25% 471.27% 379.01% -85.08% 218.51% 253.87% 100.00%
NP 4,980 6,230 7,364 208 2,476 6,758 1,521 120.02%
  QoQ % -20.06% -15.40% 3,440.38% -91.60% -63.36% 344.31% -
  Horiz. % 327.42% 409.60% 484.16% 13.68% 162.79% 444.31% 100.00%
NP to SH 5,053 6,349 7,466 461 2,476 6,758 1,521 122.16%
  QoQ % -20.41% -14.96% 1,519.52% -81.38% -63.36% 344.31% -
  Horiz. % 332.22% 417.42% 490.86% 30.31% 162.79% 444.31% 100.00%
Tax Rate 31.56 % 21.50 % 15.71 % - % 24.21 % 11.97 % 19.22 % 39.06%
  QoQ % 46.79% 36.86% 0.00% 0.00% 102.26% -37.72% -
  Horiz. % 164.20% 111.86% 81.74% 0.00% 125.96% 62.28% 100.00%
Total Cost 40,884 46,227 49,376 36,894 41,455 44,771 37,305 6.28%
  QoQ % -11.56% -6.38% 33.83% -11.00% -7.41% 20.01% -
  Horiz. % 109.59% 123.92% 132.36% 98.90% 111.12% 120.01% 100.00%
Net Worth 118,792 111,640 104,592 96,468 96,997 94,356 86,671 23.32%
  QoQ % 6.41% 6.74% 8.42% -0.55% 2.80% 8.87% -
  Horiz. % 137.06% 128.81% 120.68% 111.30% 111.91% 108.87% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 34 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 0.54 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 118,792 111,640 104,592 96,468 96,997 94,356 86,671 23.32%
  QoQ % 6.41% 6.74% 8.42% -0.55% 2.80% 8.87% -
  Horiz. % 137.06% 128.81% 120.68% 111.30% 111.91% 108.87% 100.00%
NOSH 86,081 85,221 85,034 85,370 85,085 85,006 84,972 0.87%
  QoQ % 1.01% 0.22% -0.39% 0.33% 0.09% 0.04% -
  Horiz. % 101.31% 100.29% 100.07% 100.47% 100.13% 100.04% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.86 % 11.88 % 12.98 % 0.56 % 5.64 % 13.11 % 3.92 % 96.89%
  QoQ % -8.59% -8.47% 2,217.86% -90.07% -56.98% 234.44% -
  Horiz. % 277.04% 303.06% 331.12% 14.29% 143.88% 334.44% 100.00%
ROE 4.25 % 5.69 % 7.14 % 0.48 % 2.55 % 7.16 % 1.75 % 80.38%
  QoQ % -25.31% -20.31% 1,387.50% -81.18% -64.39% 309.14% -
  Horiz. % 242.86% 325.14% 408.00% 27.43% 145.71% 409.14% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.28 61.55 66.73 43.46 51.63 60.62 45.69 10.76%
  QoQ % -13.44% -7.76% 53.54% -15.82% -14.83% 32.68% -
  Horiz. % 116.61% 134.71% 146.05% 95.12% 113.00% 132.68% 100.00%
EPS 5.87 7.45 8.78 0.54 2.91 7.95 1.79 120.25%
  QoQ % -21.21% -15.15% 1,525.93% -81.44% -63.40% 344.13% -
  Horiz. % 327.93% 416.20% 490.50% 30.17% 162.57% 444.13% 100.00%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3800 1.3100 1.2300 1.1300 1.1400 1.1100 1.0200 22.26%
  QoQ % 5.34% 6.50% 8.85% -0.88% 2.70% 8.82% -
  Horiz. % 135.29% 128.43% 120.59% 110.78% 111.76% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 52.10 59.59 64.46 42.15 49.91 58.54 44.11 11.70%
  QoQ % -12.57% -7.56% 52.93% -15.55% -14.74% 32.71% -
  Horiz. % 118.11% 135.09% 146.13% 95.56% 113.15% 132.71% 100.00%
EPS 5.74 7.21 8.48 0.52 2.81 7.68 1.73 121.97%
  QoQ % -20.39% -14.98% 1,530.77% -81.49% -63.41% 343.93% -
  Horiz. % 331.79% 416.76% 490.17% 30.06% 162.43% 443.93% 100.00%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3495 1.2682 1.1882 1.0959 1.1019 1.0719 0.9846 23.32%
  QoQ % 6.41% 6.73% 8.42% -0.54% 2.80% 8.87% -
  Horiz. % 137.06% 128.80% 120.68% 111.30% 111.91% 108.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.5900 1.9600 1.1500 1.3200 0.8050 0.4500 0.3300 -
P/RPS 2.98 3.18 1.72 3.04 1.56 0.74 0.72 157.12%
  QoQ % -6.29% 84.88% -43.42% 94.87% 110.81% 2.78% -
  Horiz. % 413.89% 441.67% 238.89% 422.22% 216.67% 102.78% 100.00%
P/EPS 27.09 26.31 13.10 244.44 27.66 5.66 18.44 29.14%
  QoQ % 2.96% 100.84% -94.64% 783.73% 388.69% -69.31% -
  Horiz. % 146.91% 142.68% 71.04% 1,325.60% 150.00% 30.69% 100.00%
EY 3.69 3.80 7.63 0.41 3.61 17.67 5.42 -22.56%
  QoQ % -2.89% -50.20% 1,760.98% -88.64% -79.57% 226.01% -
  Horiz. % 68.08% 70.11% 140.77% 7.56% 66.61% 326.01% 100.00%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.15 1.50 0.93 1.17 0.71 0.41 0.32 134.07%
  QoQ % -23.33% 61.29% -20.51% 64.79% 73.17% 28.13% -
  Horiz. % 359.38% 468.75% 290.62% 365.62% 221.88% 128.12% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 -
Price 2.3400 1.7000 1.2500 1.2800 1.4700 0.7000 0.3300 -
P/RPS 4.39 2.76 1.87 2.95 2.85 1.15 0.72 232.65%
  QoQ % 59.06% 47.59% -36.61% 3.51% 147.83% 59.72% -
  Horiz. % 609.72% 383.33% 259.72% 409.72% 395.83% 159.72% 100.00%
P/EPS 39.86 22.82 14.24 237.04 50.52 8.81 18.44 66.95%
  QoQ % 74.67% 60.25% -93.99% 369.20% 473.44% -52.22% -
  Horiz. % 216.16% 123.75% 77.22% 1,285.47% 273.97% 47.78% 100.00%
EY 2.51 4.38 7.02 0.42 1.98 11.36 5.42 -40.06%
  QoQ % -42.69% -37.61% 1,571.43% -78.79% -82.57% 109.59% -
  Horiz. % 46.31% 80.81% 129.52% 7.75% 36.53% 209.59% 100.00%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.70 1.30 1.02 1.13 1.29 0.63 0.32 203.54%
  QoQ % 30.77% 27.45% -9.73% -12.40% 104.76% 96.88% -
  Horiz. % 531.25% 406.25% 318.75% 353.12% 403.12% 196.88% 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.
 


 

328  263  544  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.785+0.04 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.355-0.01 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers