Highlights

[IQGROUP] QoQ TTM 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 -     353.12%    YoY -     146.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 138,936 141,931 145,897 149,246 143,120 139,335 132,732 3.08%
  QoQ % -2.11% -2.72% -2.24% 4.28% 2.72% 4.97% -
  Horiz. % 104.67% 106.93% 109.92% 112.44% 107.83% 104.97% 100.00%
PBT 4,140 2,509 7,645 7,064 -2,164 -1,516 -10,702 -
  QoQ % 65.01% -67.18% 8.22% 426.43% -42.74% 85.83% -
  Horiz. % -38.68% -23.44% -71.44% -66.01% 20.22% 14.17% 100.00%
Tax -1,497 -691 -1,409 -779 -319 -1,466 -353 160.85%
  QoQ % -116.64% 50.96% -80.87% -144.20% 78.24% -315.30% -
  Horiz. % 424.08% 195.75% 399.15% 220.68% 90.37% 415.30% 100.00%
NP 2,643 1,818 6,236 6,285 -2,483 -2,982 -11,055 -
  QoQ % 45.38% -70.85% -0.78% 353.12% 16.73% 73.03% -
  Horiz. % -23.91% -16.45% -56.41% -56.85% 22.46% 26.97% 100.00%
NP to SH 2,643 1,818 6,236 6,285 -2,483 -2,982 -11,055 -
  QoQ % 45.38% -70.85% -0.78% 353.12% 16.73% 73.03% -
  Horiz. % -23.91% -16.45% -56.41% -56.85% 22.46% 26.97% 100.00%
Tax Rate 36.16 % 27.54 % 18.43 % 11.03 % - % - % - % -
  QoQ % 31.30% 49.43% 67.09% 0.00% 0.00% 0.00% -
  Horiz. % 327.83% 249.68% 167.09% 100.00% - - -
Total Cost 136,293 140,113 139,661 142,961 145,603 142,317 143,787 -3.49%
  QoQ % -2.73% 0.32% -2.31% -1.81% 2.31% -1.02% -
  Horiz. % 94.79% 97.44% 97.13% 99.43% 101.26% 98.98% 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 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
31/12/12 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 1.90 % 1.28 % 4.27 % 4.21 % -1.73 % -2.14 % -8.33 % -
  QoQ % 48.44% -70.02% 1.43% 343.35% 19.16% 74.31% -
  Horiz. % -22.81% -15.37% -51.26% -50.54% 20.77% 25.69% 100.00%
ROE 3.14 % 2.17 % 7.32 % 7.54 % -2.89 % -3.44 % -13.44 % -
  QoQ % 44.70% -70.36% -2.92% 360.90% 15.99% 74.40% -
  Horiz. % -23.36% -16.15% -54.46% -56.10% 21.50% 25.60% 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 163.45 169.56 172.97 175.53 168.38 163.86 154.90 3.63%
  QoQ % -3.60% -1.97% -1.46% 4.25% 2.76% 5.78% -
  Horiz. % 105.52% 109.46% 111.67% 113.32% 108.70% 105.78% 100.00%
EPS 3.11 2.17 7.39 7.39 -2.92 -3.51 -12.90 -
  QoQ % 43.32% -70.64% 0.00% 353.08% 16.81% 72.79% -
  Horiz. % -24.11% -16.82% -57.29% -57.29% 22.64% 27.21% 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 157.83 161.23 165.74 169.54 162.58 158.28 150.78 3.08%
  QoQ % -2.11% -2.72% -2.24% 4.28% 2.72% 4.97% -
  Horiz. % 104.68% 106.93% 109.92% 112.44% 107.83% 104.97% 100.00%
EPS 3.00 2.07 7.08 7.14 -2.82 -3.39 -12.56 -
  QoQ % 44.93% -70.76% -0.84% 353.19% 16.81% 73.01% -
  Horiz. % -23.89% -16.48% -56.37% -56.85% 22.45% 26.99% 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 0.28 0.18 0.17 0.18 0.20 0.17 0.22 17.36%
  QoQ % 55.56% 5.88% -5.56% -10.00% 17.65% -22.73% -
  Horiz. % 127.27% 81.82% 77.27% 81.82% 90.91% 77.27% 100.00%
P/EPS 14.47 14.27 3.92 4.19 -11.30 -7.98 -2.64 -
  QoQ % 1.40% 264.03% -6.44% 137.08% -41.60% -202.27% -
  Horiz. % -548.11% -540.53% -148.48% -158.71% 428.03% 302.27% 100.00%
EY 6.91 7.01 25.49 23.85 -8.85 -12.52 -37.95 -
  QoQ % -1.43% -72.50% 6.88% 369.49% 29.31% 67.01% -
  Horiz. % -18.21% -18.47% -67.17% -62.85% 23.32% 32.99% 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 0.23 0.34 0.19 0.17 0.17 0.17 0.19 13.52%
  QoQ % -32.35% 78.95% 11.76% 0.00% 0.00% -10.53% -
  Horiz. % 121.05% 178.95% 100.00% 89.47% 89.47% 89.47% 100.00%
P/EPS 11.90 26.24 4.46 4.06 -9.93 -7.98 -2.33 -
  QoQ % -54.65% 488.34% 9.85% 140.89% -24.44% -242.49% -
  Horiz. % -510.73% -1,126.18% -191.42% -174.25% 426.18% 342.49% 100.00%
EY 8.40 3.81 22.40 24.64 -10.07 -12.52 -43.01 -
  QoQ % 120.47% -82.99% -9.09% 344.69% 19.57% 70.89% -
  Horiz. % -19.53% -8.86% -52.08% -57.29% 23.41% 29.11% 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.
 


 

313  289  591  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 IFCAMSC 0.54+0.01 
 ISTONE 0.205-0.02 
Partners & Brokers