Highlights

[IQGROUP] YoY Annualized Quarter 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 -     875.00%    YoY -     292.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 215,624 200,132 226,960 155,304 132,152 145,548 151,680 6.03%
  YoY % 7.74% -11.82% 46.14% 17.52% -9.20% -4.04% -
  Horiz. % 142.16% 131.94% 149.63% 102.39% 87.13% 95.96% 100.00%
PBT 31,652 33,740 34,944 7,532 3,284 960 -7,820 -
  YoY % -6.19% -3.45% 363.94% 129.35% 242.08% 112.28% -
  Horiz. % -404.76% -431.46% -446.85% -96.32% -41.99% -12.28% 100.00%
Tax -5,940 -8,640 -5,488 -1,448 -1,732 788 32 -
  YoY % 31.25% -57.43% -279.01% 16.40% -319.80% 2,362.50% -
  Horiz. % -18,562.50% -27,000.00% -17,150.00% -4,525.00% -5,412.50% 2,462.50% 100.00%
NP 25,712 25,100 29,456 6,084 1,552 1,748 -7,788 -
  YoY % 2.44% -14.79% 384.16% 292.01% -11.21% 122.44% -
  Horiz. % -330.15% -322.29% -378.22% -78.12% -19.93% -22.44% 100.00%
NP to SH 26,684 25,724 29,864 6,084 1,552 1,748 -7,788 -
  YoY % 3.73% -13.86% 390.86% 292.01% -11.21% 122.44% -
  Horiz. % -342.63% -330.30% -383.46% -78.12% -19.93% -22.44% 100.00%
Tax Rate 18.77 % 25.61 % 15.71 % 19.22 % 52.74 % -82.08 % - % -
  YoY % -26.71% 63.02% -18.26% -63.56% 164.25% 0.00% -
  Horiz. % -22.87% -31.20% -19.14% -23.42% -64.25% 100.00% -
Total Cost 189,912 175,032 197,504 149,220 130,600 143,800 159,468 2.95%
  YoY % 8.50% -11.38% 32.36% 14.26% -9.18% -9.83% -
  Horiz. % 119.09% 109.76% 123.85% 93.57% 81.90% 90.17% 100.00%
Net Worth 145,246 128,510 104,592 86,671 85,191 82,258 95,224 7.28%
  YoY % 13.02% 22.87% 20.68% 1.74% 3.56% -13.62% -
  Horiz. % 152.53% 134.96% 109.84% 91.02% 89.46% 86.38% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 145,246 128,510 104,592 86,671 85,191 82,258 95,224 7.28%
  YoY % 13.02% 22.87% 20.68% 1.74% 3.56% -13.62% -
  Horiz. % 152.53% 134.96% 109.84% 91.02% 89.46% 86.38% 100.00%
NOSH 88,028 87,422 85,034 84,972 84,347 85,686 85,021 0.58%
  YoY % 0.69% 2.81% 0.07% 0.74% -1.56% 0.78% -
  Horiz. % 103.54% 102.82% 100.01% 99.94% 99.21% 100.78% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.92 % 12.54 % 12.98 % 3.92 % 1.17 % 1.20 % -5.13 % -
  YoY % -4.94% -3.39% 231.12% 235.04% -2.50% 123.39% -
  Horiz. % -232.36% -244.44% -253.02% -76.41% -22.81% -23.39% 100.00%
ROE 18.37 % 20.02 % 28.55 % 7.02 % 1.82 % 2.13 % -8.18 % -
  YoY % -8.24% -29.88% 306.70% 285.71% -14.55% 126.04% -
  Horiz. % -224.57% -244.74% -349.02% -85.82% -22.25% -26.04% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 244.95 228.93 266.90 182.77 156.68 169.86 178.40 5.42%
  YoY % 7.00% -14.23% 46.03% 16.65% -7.76% -4.79% -
  Horiz. % 137.30% 128.32% 149.61% 102.45% 87.83% 95.21% 100.00%
EPS 30.32 29.44 35.12 7.16 1.84 2.04 -9.16 -
  YoY % 2.99% -16.17% 390.50% 289.13% -9.80% 122.27% -
  Horiz. % -331.00% -321.40% -383.41% -78.17% -20.09% -22.27% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.6500 1.4700 1.2300 1.0200 1.0100 0.9600 1.1200 6.66%
  YoY % 12.24% 19.51% 20.59% 0.99% 5.21% -14.29% -
  Horiz. % 147.32% 131.25% 109.82% 91.07% 90.18% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 244.95 227.35 257.83 176.43 150.12 165.34 172.31 6.03%
  YoY % 7.74% -11.82% 46.14% 17.53% -9.21% -4.05% -
  Horiz. % 142.16% 131.94% 149.63% 102.39% 87.12% 95.95% 100.00%
EPS 30.32 29.22 33.93 6.91 1.76 1.99 -8.85 -
  YoY % 3.76% -13.88% 391.03% 292.61% -11.56% 122.49% -
  Horiz. % -342.60% -330.17% -383.39% -78.08% -19.89% -22.49% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.6500 1.4599 1.1882 0.9846 0.9678 0.9345 1.0818 7.28%
  YoY % 13.02% 22.87% 20.68% 1.74% 3.56% -13.62% -
  Horiz. % 152.52% 134.95% 109.84% 91.01% 89.46% 86.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.9000 2.4400 1.1500 0.3300 0.2900 0.3400 0.3600 -
P/RPS 0.78 1.07 0.43 0.18 0.19 0.20 0.20 25.44%
  YoY % -27.10% 148.84% 138.89% -5.26% -5.00% 0.00% -
  Horiz. % 390.00% 535.00% 215.00% 90.00% 95.00% 100.00% 100.00%
P/EPS 6.27 8.29 3.27 4.61 15.76 16.67 -3.93 -
  YoY % -24.37% 153.52% -29.07% -70.75% -5.46% 524.17% -
  Horiz. % -159.54% -210.94% -83.21% -117.30% -401.02% -424.17% 100.00%
EY 15.95 12.06 30.54 21.70 6.34 6.00 -25.44 -
  YoY % 32.26% -60.51% 40.74% 242.27% 5.67% 123.58% -
  Horiz. % -62.70% -47.41% -120.05% -85.30% -24.92% -23.58% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.15 1.66 0.93 0.32 0.29 0.35 0.32 23.74%
  YoY % -30.72% 78.49% 190.63% 10.34% -17.14% 9.38% -
  Horiz. % 359.38% 518.75% 290.62% 100.00% 90.62% 109.38% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 27/08/14 30/08/13 28/08/12 26/08/11 26/08/10 -
Price 1.9600 2.2000 1.2500 0.3300 0.3300 0.3000 0.3900 -
P/RPS 0.80 0.96 0.47 0.18 0.21 0.18 0.22 23.98%
  YoY % -16.67% 104.26% 161.11% -14.29% 16.67% -18.18% -
  Horiz. % 363.64% 436.36% 213.64% 81.82% 95.45% 81.82% 100.00%
P/EPS 6.47 7.48 3.56 4.61 17.93 14.71 -4.26 -
  YoY % -13.50% 110.11% -22.78% -74.29% 21.89% 445.31% -
  Horiz. % -151.88% -175.59% -83.57% -108.22% -420.89% -345.31% 100.00%
EY 15.47 13.38 28.10 21.70 5.58 6.80 -23.49 -
  YoY % 15.62% -52.38% 29.49% 288.89% -17.94% 128.95% -
  Horiz. % -65.86% -56.96% -119.63% -92.38% -23.75% -28.95% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.19 1.50 1.02 0.32 0.33 0.31 0.35 22.60%
  YoY % -20.67% 47.06% 218.75% -3.03% 6.45% -11.43% -
  Horiz. % 340.00% 428.57% 291.43% 91.43% 94.29% 88.57% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS