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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS