Highlights

[IQGROUP] YoY Annual (Unaudited) 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 YoY -     146.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 193,987 171,388 141,315 149,246 134,265 132,760 151,935 4.15%
  YoY % 13.19% 21.28% -5.31% 11.16% 1.13% -12.62% -
  Horiz. % 127.68% 112.80% 93.01% 98.23% 88.37% 87.38% 100.00%
PBT 27,292 12,727 2,960 7,064 -12,897 -11,977 -2,105 -
  YoY % 114.44% 329.97% -58.10% 154.77% -7.68% -468.98% -
  Horiz. % -1,296.53% -604.61% -140.62% -335.58% 612.68% 568.98% 100.00%
Tax -6,442 -1,764 -2,336 -779 -542 564 2 -
  YoY % -265.19% 24.49% -199.87% -43.73% -196.10% 28,100.00% -
  Horiz. % -322,100.00% -88,200.00% -116,800.00% -38,950.00% -27,100.00% 28,200.00% 100.00%
NP 20,850 10,963 624 6,285 -13,439 -11,413 -2,103 -
  YoY % 90.19% 1,656.89% -90.07% 146.77% -17.75% -442.70% -
  Horiz. % -991.44% -521.30% -29.67% -298.86% 639.04% 542.70% 100.00%
NP to SH 20,995 11,216 624 6,285 -13,439 -11,413 -2,103 -
  YoY % 87.19% 1,697.44% -90.07% 146.77% -17.75% -442.70% -
  Horiz. % -998.34% -533.33% -29.67% -298.86% 639.04% 542.70% 100.00%
Tax Rate 23.60 % 13.86 % 78.92 % 11.03 % - % - % - % -
  YoY % 70.27% -82.44% 615.50% 0.00% 0.00% 0.00% -
  Horiz. % 213.96% 125.66% 715.50% 100.00% - - -
Total Cost 173,137 160,425 140,691 142,961 147,704 144,173 154,038 1.97%
  YoY % 7.92% 14.03% -1.59% -3.21% 2.45% -6.40% -
  Horiz. % 112.40% 104.15% 91.34% 92.81% 95.89% 93.60% 100.00%
Net Worth 117,448 96,088 84,624 83,263 82,453 96,878 113,238 0.61%
  YoY % 22.23% 13.55% 1.63% 0.98% -14.89% -14.45% -
  Horiz. % 103.72% 84.86% 74.73% 73.53% 72.81% 85.55% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 68 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.33 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 117,448 96,088 84,624 83,263 82,453 96,878 113,238 0.61%
  YoY % 22.23% 13.55% 1.63% 0.98% -14.89% -14.45% -
  Horiz. % 103.72% 84.86% 74.73% 73.53% 72.81% 85.55% 100.00%
NOSH 85,728 85,034 85,479 84,963 85,003 84,981 85,141 0.11%
  YoY % 0.82% -0.52% 0.61% -0.05% 0.03% -0.19% -
  Horiz. % 100.69% 99.87% 100.40% 99.79% 99.84% 99.81% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.75 % 6.40 % 0.44 % 4.21 % -10.01 % -8.60 % -1.38 % -
  YoY % 67.97% 1,354.55% -89.55% 142.06% -16.40% -523.19% -
  Horiz. % -778.99% -463.77% -31.88% -305.07% 725.36% 623.19% 100.00%
ROE 17.88 % 11.67 % 0.74 % 7.55 % -16.30 % -11.78 % -1.86 % -
  YoY % 53.21% 1,477.03% -90.20% 146.32% -38.37% -533.33% -
  Horiz. % -961.29% -627.42% -39.78% -405.91% 876.34% 633.33% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 226.28 201.55 165.32 175.66 157.95 156.22 178.45 4.04%
  YoY % 12.27% 21.92% -5.89% 11.21% 1.11% -12.46% -
  Horiz. % 126.80% 112.94% 92.64% 98.44% 88.51% 87.54% 100.00%
EPS 24.49 13.19 0.73 7.39 -15.81 -13.43 -2.47 -
  YoY % 85.67% 1,706.85% -90.12% 146.74% -17.72% -443.72% -
  Horiz. % -991.50% -534.01% -29.55% -299.19% 640.08% 543.72% 100.00%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3700 1.1300 0.9900 0.9800 0.9700 1.1400 1.3300 0.49%
  YoY % 21.24% 14.14% 1.02% 1.03% -14.91% -14.29% -
  Horiz. % 103.01% 84.96% 74.44% 73.68% 72.93% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 220.37 194.70 160.53 169.54 152.53 150.82 172.60 4.15%
  YoY % 13.18% 21.29% -5.31% 11.15% 1.13% -12.62% -
  Horiz. % 127.68% 112.80% 93.01% 98.23% 88.37% 87.38% 100.00%
EPS 23.85 12.74 0.71 7.14 -15.27 -12.97 -2.39 -
  YoY % 87.21% 1,694.37% -90.06% 146.76% -17.73% -442.68% -
  Horiz. % -997.91% -533.05% -29.71% -298.74% 638.91% 542.68% 100.00%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3342 1.0916 0.9613 0.9459 0.9367 1.1005 1.2864 0.61%
  YoY % 22.22% 13.55% 1.63% 0.98% -14.88% -14.45% -
  Horiz. % 103.72% 84.86% 74.73% 73.53% 72.82% 85.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.7000 1.3200 0.4100 0.3100 0.4000 0.5100 0.7000 -
P/RPS 1.19 0.65 0.25 0.18 0.25 0.33 0.39 20.42%
  YoY % 83.08% 160.00% 38.89% -28.00% -24.24% -15.38% -
  Horiz. % 305.13% 166.67% 64.10% 46.15% 64.10% 84.62% 100.00%
P/EPS 11.02 10.01 56.16 4.19 -2.53 -3.80 -28.34 -
  YoY % 10.09% -82.18% 1,240.33% 265.61% 33.42% 86.59% -
  Horiz. % -38.88% -35.32% -198.17% -14.78% 8.93% 13.41% 100.00%
EY 9.07 9.99 1.78 23.86 -39.53 -26.33 -3.53 -
  YoY % -9.21% 461.24% -92.54% 160.36% -50.13% -645.89% -
  Horiz. % -256.94% -283.00% -50.42% -675.92% 1,119.83% 745.89% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.97 1.17 0.41 0.32 0.41 0.45 0.53 24.45%
  YoY % 68.38% 185.37% 28.13% -21.95% -8.89% -15.09% -
  Horiz. % 371.70% 220.75% 77.36% 60.38% 77.36% 84.91% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 28/05/12 30/05/11 08/07/10 29/05/09 -
Price 2.7600 1.2800 0.3100 0.3000 0.3800 0.3800 0.5100 -
P/RPS 1.22 0.64 0.19 0.17 0.24 0.24 0.29 27.04%
  YoY % 90.63% 236.84% 11.76% -29.17% 0.00% -17.24% -
  Horiz. % 420.69% 220.69% 65.52% 58.62% 82.76% 82.76% 100.00%
P/EPS 11.27 9.70 42.47 4.06 -2.40 -2.83 -20.65 -
  YoY % 16.19% -77.16% 946.06% 269.17% 15.19% 86.30% -
  Horiz. % -54.58% -46.97% -205.67% -19.66% 11.62% 13.70% 100.00%
EY 8.87 10.30 2.35 24.66 -41.61 -35.34 -4.84 -
  YoY % -13.88% 338.30% -90.47% 159.26% -17.74% -630.17% -
  Horiz. % -183.26% -212.81% -48.55% -509.50% 859.71% 730.17% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.01 1.13 0.31 0.31 0.39 0.33 0.38 31.98%
  YoY % 77.88% 264.52% 0.00% -20.51% 18.18% -13.16% -
  Horiz. % 528.95% 297.37% 81.58% 81.58% 102.63% 86.84% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers