Highlights

[IQGROUP] QoQ TTM Result on 2013-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     181.57%    YoY -     -71.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 171,388 171,966 161,539 147,103 141,315 138,936 141,931 13.41%
  QoQ % -0.34% 6.45% 9.81% 4.10% 1.71% -2.11% -
  Horiz. % 120.75% 121.16% 113.82% 103.64% 99.57% 97.89% 100.00%
PBT 12,727 15,458 11,887 4,022 2,960 4,140 2,509 195.52%
  QoQ % -17.67% 30.04% 195.55% 35.88% -28.50% 65.01% -
  Horiz. % 507.25% 616.10% 473.77% 160.30% 117.98% 165.01% 100.00%
Tax -1,764 -3,935 -3,146 -2,265 -2,336 -1,497 -691 86.89%
  QoQ % 55.17% -25.08% -38.90% 3.04% -56.05% -116.64% -
  Horiz. % 255.28% 569.46% 455.28% 327.79% 338.06% 216.64% 100.00%
NP 10,963 11,523 8,741 1,757 624 2,643 1,818 231.66%
  QoQ % -4.86% 31.83% 397.50% 181.57% -76.39% 45.38% -
  Horiz. % 603.03% 633.83% 480.80% 96.64% 34.32% 145.38% 100.00%
NP to SH 11,216 11,523 8,741 1,757 624 2,643 1,818 236.75%
  QoQ % -2.66% 31.83% 397.50% 181.57% -76.39% 45.38% -
  Horiz. % 616.94% 633.83% 480.80% 96.64% 34.32% 145.38% 100.00%
Tax Rate 13.86 % 25.46 % 26.47 % 56.32 % 78.92 % 36.16 % 27.54 % -36.76%
  QoQ % -45.56% -3.82% -53.00% -28.64% 118.25% 31.30% -
  Horiz. % 50.33% 92.45% 96.11% 204.50% 286.56% 131.30% 100.00%
Total Cost 160,425 160,443 152,798 145,346 140,691 136,293 140,113 9.45%
  QoQ % -0.01% 5.00% 5.13% 3.31% 3.23% -2.73% -
  Horiz. % 114.50% 114.51% 109.05% 103.73% 100.41% 97.27% 100.00%
Net Worth 96,468 96,997 94,356 86,671 84,480 84,149 83,703 9.93%
  QoQ % -0.55% 2.80% 8.87% 2.59% 0.39% 0.53% -
  Horiz. % 115.25% 115.88% 112.73% 103.55% 100.93% 100.53% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,468 96,997 94,356 86,671 84,480 84,149 83,703 9.93%
  QoQ % -0.55% 2.80% 8.87% 2.59% 0.39% 0.53% -
  Horiz. % 115.25% 115.88% 112.73% 103.55% 100.93% 100.53% 100.00%
NOSH 85,370 85,085 85,006 84,972 85,333 84,999 83,703 1.32%
  QoQ % 0.33% 0.09% 0.04% -0.42% 0.39% 1.55% -
  Horiz. % 101.99% 101.65% 101.56% 101.52% 101.95% 101.55% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.40 % 6.70 % 5.41 % 1.19 % 0.44 % 1.90 % 1.28 % 192.69%
  QoQ % -4.48% 23.84% 354.62% 170.45% -76.84% 48.44% -
  Horiz. % 500.00% 523.44% 422.66% 92.97% 34.38% 148.44% 100.00%
ROE 11.63 % 11.88 % 9.26 % 2.03 % 0.74 % 3.14 % 2.17 % 206.57%
  QoQ % -2.10% 28.29% 356.16% 174.32% -76.43% 44.70% -
  Horiz. % 535.94% 547.47% 426.73% 93.55% 34.10% 144.70% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 200.76 202.11 190.03 173.12 165.60 163.45 169.56 11.93%
  QoQ % -0.67% 6.36% 9.77% 4.54% 1.32% -3.60% -
  Horiz. % 118.40% 119.20% 112.07% 102.10% 97.66% 96.40% 100.00%
EPS 13.14 13.54 10.28 2.07 0.73 3.11 2.17 232.58%
  QoQ % -2.95% 31.71% 396.62% 183.56% -76.53% 43.32% -
  Horiz. % 605.53% 623.96% 473.73% 95.39% 33.64% 143.32% 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 1.1300 1.1400 1.1100 1.0200 0.9900 0.9900 1.0000 8.50%
  QoQ % -0.88% 2.70% 8.82% 3.03% 0.00% -1.00% -
  Horiz. % 113.00% 114.00% 111.00% 102.00% 99.00% 99.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.70 195.35 183.51 167.11 160.53 157.83 161.23 13.41%
  QoQ % -0.33% 6.45% 9.81% 4.10% 1.71% -2.11% -
  Horiz. % 120.76% 121.16% 113.82% 103.65% 99.57% 97.89% 100.00%
EPS 12.74 13.09 9.93 2.00 0.71 3.00 2.07 236.21%
  QoQ % -2.67% 31.82% 396.50% 181.69% -76.33% 44.93% -
  Horiz. % 615.46% 632.37% 479.71% 96.62% 34.30% 144.93% 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 1.0959 1.1019 1.0719 0.9846 0.9597 0.9559 0.9509 9.93%
  QoQ % -0.54% 2.80% 8.87% 2.59% 0.40% 0.53% -
  Horiz. % 115.25% 115.88% 112.72% 103.54% 100.93% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.3200 0.8050 0.4500 0.3300 0.4100 0.4500 0.3100 -
P/RPS 0.66 0.40 0.24 0.19 0.25 0.28 0.18 137.97%
  QoQ % 65.00% 66.67% 26.32% -24.00% -10.71% 55.56% -
  Horiz. % 366.67% 222.22% 133.33% 105.56% 138.89% 155.56% 100.00%
P/EPS 10.05 5.94 4.38 15.96 56.07 14.47 14.27 -20.86%
  QoQ % 69.19% 35.62% -72.56% -71.54% 287.49% 1.40% -
  Horiz. % 70.43% 41.63% 30.69% 111.84% 392.92% 101.40% 100.00%
EY 9.95 16.82 22.85 6.27 1.78 6.91 7.01 26.33%
  QoQ % -40.84% -26.39% 264.43% 252.25% -74.24% -1.43% -
  Horiz. % 141.94% 239.94% 325.96% 89.44% 25.39% 98.57% 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 1.17 0.71 0.41 0.32 0.41 0.45 0.31 142.61%
  QoQ % 64.79% 73.17% 28.13% -21.95% -8.89% 45.16% -
  Horiz. % 377.42% 229.03% 132.26% 103.23% 132.26% 145.16% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 -
Price 1.2800 1.4700 0.7000 0.3300 0.3100 0.3700 0.5700 -
P/RPS 0.64 0.73 0.37 0.19 0.19 0.23 0.34 52.51%
  QoQ % -12.33% 97.30% 94.74% 0.00% -17.39% -32.35% -
  Horiz. % 188.24% 214.71% 108.82% 55.88% 55.88% 67.65% 100.00%
P/EPS 9.74 10.85 6.81 15.96 42.39 11.90 26.24 -48.38%
  QoQ % -10.23% 59.32% -57.33% -62.35% 256.22% -54.65% -
  Horiz. % 37.12% 41.35% 25.95% 60.82% 161.55% 45.35% 100.00%
EY 10.26 9.21 14.69 6.27 2.36 8.40 3.81 93.68%
  QoQ % 11.40% -37.30% 134.29% 165.68% -71.90% 120.47% -
  Horiz. % 269.29% 241.73% 385.56% 164.57% 61.94% 220.47% 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 1.13 1.29 0.63 0.32 0.31 0.37 0.57 57.88%
  QoQ % -12.40% 104.76% 96.88% 3.23% -16.22% -35.09% -
  Horiz. % 198.25% 226.32% 110.53% 56.14% 54.39% 64.91% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers