Highlights

[IQGROUP] QoQ TTM Result on 2012-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     45.38%    YoY -     206.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 161,539 147,103 141,315 138,936 141,931 145,897 149,246 5.41%
  QoQ % 9.81% 4.10% 1.71% -2.11% -2.72% -2.24% -
  Horiz. % 108.24% 98.56% 94.69% 93.09% 95.10% 97.76% 100.00%
PBT 11,887 4,022 2,960 4,140 2,509 7,645 7,064 41.43%
  QoQ % 195.55% 35.88% -28.50% 65.01% -67.18% 8.22% -
  Horiz. % 168.28% 56.94% 41.90% 58.61% 35.52% 108.22% 100.00%
Tax -3,146 -2,265 -2,336 -1,497 -691 -1,409 -779 153.38%
  QoQ % -38.90% 3.04% -56.05% -116.64% 50.96% -80.87% -
  Horiz. % 403.85% 290.76% 299.87% 192.17% 88.70% 180.87% 100.00%
NP 8,741 1,757 624 2,643 1,818 6,236 6,285 24.57%
  QoQ % 397.50% 181.57% -76.39% 45.38% -70.85% -0.78% -
  Horiz. % 139.08% 27.96% 9.93% 42.05% 28.93% 99.22% 100.00%
NP to SH 8,741 1,757 624 2,643 1,818 6,236 6,285 24.57%
  QoQ % 397.50% 181.57% -76.39% 45.38% -70.85% -0.78% -
  Horiz. % 139.08% 27.96% 9.93% 42.05% 28.93% 99.22% 100.00%
Tax Rate 26.47 % 56.32 % 78.92 % 36.16 % 27.54 % 18.43 % 11.03 % 79.15%
  QoQ % -53.00% -28.64% 118.25% 31.30% 49.43% 67.09% -
  Horiz. % 239.98% 510.61% 715.50% 327.83% 249.68% 167.09% 100.00%
Total Cost 152,798 145,346 140,691 136,293 140,113 139,661 142,961 4.53%
  QoQ % 5.13% 3.31% 3.23% -2.73% 0.32% -2.31% -
  Horiz. % 106.88% 101.67% 98.41% 95.34% 98.01% 97.69% 100.00%
Net Worth 94,356 86,671 84,480 84,149 83,703 85,191 83,324 8.63%
  QoQ % 8.87% 2.59% 0.39% 0.53% -1.75% 2.24% -
  Horiz. % 113.24% 104.02% 101.39% 100.99% 100.46% 102.24% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 94,356 86,671 84,480 84,149 83,703 85,191 83,324 8.63%
  QoQ % 8.87% 2.59% 0.39% 0.53% -1.75% 2.24% -
  Horiz. % 113.24% 104.02% 101.39% 100.99% 100.46% 102.24% 100.00%
NOSH 85,006 84,972 85,333 84,999 83,703 84,347 85,024 -0.01%
  QoQ % 0.04% -0.42% 0.39% 1.55% -0.76% -0.80% -
  Horiz. % 99.98% 99.94% 100.36% 99.97% 98.45% 99.20% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.41 % 1.19 % 0.44 % 1.90 % 1.28 % 4.27 % 4.21 % 18.18%
  QoQ % 354.62% 170.45% -76.84% 48.44% -70.02% 1.43% -
  Horiz. % 128.50% 28.27% 10.45% 45.13% 30.40% 101.43% 100.00%
ROE 9.26 % 2.03 % 0.74 % 3.14 % 2.17 % 7.32 % 7.54 % 14.67%
  QoQ % 356.16% 174.32% -76.43% 44.70% -70.36% -2.92% -
  Horiz. % 122.81% 26.92% 9.81% 41.64% 28.78% 97.08% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 190.03 173.12 165.60 163.45 169.56 172.97 175.53 5.43%
  QoQ % 9.77% 4.54% 1.32% -3.60% -1.97% -1.46% -
  Horiz. % 108.26% 98.63% 94.34% 93.12% 96.60% 98.54% 100.00%
EPS 10.28 2.07 0.73 3.11 2.17 7.39 7.39 24.59%
  QoQ % 396.62% 183.56% -76.53% 43.32% -70.64% 0.00% -
  Horiz. % 139.11% 28.01% 9.88% 42.08% 29.36% 100.00% 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 1.1100 1.0200 0.9900 0.9900 1.0000 1.0100 0.9800 8.65%
  QoQ % 8.82% 3.03% 0.00% -1.00% -0.99% 3.06% -
  Horiz. % 113.27% 104.08% 101.02% 101.02% 102.04% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 183.51 167.11 160.53 157.83 161.23 165.74 169.54 5.42%
  QoQ % 9.81% 4.10% 1.71% -2.11% -2.72% -2.24% -
  Horiz. % 108.24% 98.57% 94.69% 93.09% 95.10% 97.76% 100.00%
EPS 9.93 2.00 0.71 3.00 2.07 7.08 7.14 24.57%
  QoQ % 396.50% 181.69% -76.33% 44.93% -70.76% -0.84% -
  Horiz. % 139.08% 28.01% 9.94% 42.02% 28.99% 99.16% 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 1.0719 0.9846 0.9597 0.9559 0.9509 0.9678 0.9466 8.63%
  QoQ % 8.87% 2.59% 0.40% 0.53% -1.75% 2.24% -
  Horiz. % 113.24% 104.01% 101.38% 100.98% 100.45% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4500 0.3300 0.4100 0.4500 0.3100 0.2900 0.3100 -
P/RPS 0.24 0.19 0.25 0.28 0.18 0.17 0.18 21.12%
  QoQ % 26.32% -24.00% -10.71% 55.56% 5.88% -5.56% -
  Horiz. % 133.33% 105.56% 138.89% 155.56% 100.00% 94.44% 100.00%
P/EPS 4.38 15.96 56.07 14.47 14.27 3.92 4.19 3.00%
  QoQ % -72.56% -71.54% 287.49% 1.40% 264.03% -6.44% -
  Horiz. % 104.53% 380.91% 1,338.19% 345.35% 340.57% 93.56% 100.00%
EY 22.85 6.27 1.78 6.91 7.01 25.49 23.85 -2.81%
  QoQ % 264.43% 252.25% -74.24% -1.43% -72.50% 6.88% -
  Horiz. % 95.81% 26.29% 7.46% 28.97% 29.39% 106.88% 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 0.41 0.32 0.41 0.45 0.31 0.29 0.32 17.95%
  QoQ % 28.13% -21.95% -8.89% 45.16% 6.90% -9.38% -
  Horiz. % 128.12% 100.00% 128.12% 140.62% 96.88% 90.62% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 28/05/12 -
Price 0.7000 0.3300 0.3100 0.3700 0.5700 0.3300 0.3000 -
P/RPS 0.37 0.19 0.19 0.23 0.34 0.19 0.17 67.87%
  QoQ % 94.74% 0.00% -17.39% -32.35% 78.95% 11.76% -
  Horiz. % 217.65% 111.76% 111.76% 135.29% 200.00% 111.76% 100.00%
P/EPS 6.81 15.96 42.39 11.90 26.24 4.46 4.06 41.13%
  QoQ % -57.33% -62.35% 256.22% -54.65% 488.34% 9.85% -
  Horiz. % 167.73% 393.10% 1,044.09% 293.10% 646.31% 109.85% 100.00%
EY 14.69 6.27 2.36 8.40 3.81 22.40 24.64 -29.14%
  QoQ % 134.29% 165.68% -71.90% 120.47% -82.99% -9.09% -
  Horiz. % 59.62% 25.45% 9.58% 34.09% 15.46% 90.91% 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 0.63 0.32 0.31 0.37 0.57 0.33 0.31 60.37%
  QoQ % 96.88% 3.23% -16.22% -35.09% 72.73% 6.45% -
  Horiz. % 203.23% 103.23% 100.00% 119.35% 183.87% 106.45% 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.
 


 

145  142  429  1580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.015+0.005 
 ARMADA 0.5250.00 
 SAPNRG 0.295-0.005 
 NETX 0.020.00 
 VELESTO 0.395+0.015 
 MLAB 0.0650.00 
 HSI-H8F 0.37-0.05 
 PA 0.07+0.01 
 PUC 0.0550.00 
 HSI-C7K 0.345+0.03 
Partners & Brokers