Highlights

[IQGROUP] YoY Annualized Quarter Result on 2018-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     364.98%    YoY -     -92.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 155,444 121,712 147,268 180,972 215,624 200,132 226,960 -6.11%
  YoY % 27.71% -17.35% -18.62% -16.07% 7.74% -11.82% -
  Horiz. % 68.49% 53.63% 64.89% 79.74% 95.01% 88.18% 100.00%
PBT 8,276 -12,080 -368 12,628 31,652 33,740 34,944 -21.33%
  YoY % 168.51% -3,182.61% -102.91% -60.10% -6.19% -3.45% -
  Horiz. % 23.68% -34.57% -1.05% 36.14% 90.58% 96.55% 100.00%
Tax -1,168 -472 1,208 -2,064 -5,940 -8,640 -5,488 -22.71%
  YoY % -147.46% -139.07% 158.53% 65.25% 31.25% -57.43% -
  Horiz. % 21.28% 8.60% -22.01% 37.61% 108.24% 157.43% 100.00%
NP 7,108 -12,552 840 10,564 25,712 25,100 29,456 -21.08%
  YoY % 156.63% -1,594.29% -92.05% -58.91% 2.44% -14.79% -
  Horiz. % 24.13% -42.61% 2.85% 35.86% 87.29% 85.21% 100.00%
NP to SH 7,108 -12,552 840 10,564 26,684 25,724 29,864 -21.26%
  YoY % 156.63% -1,594.29% -92.05% -60.41% 3.73% -13.86% -
  Horiz. % 23.80% -42.03% 2.81% 35.37% 89.35% 86.14% 100.00%
Tax Rate 14.11 % - % - % 16.34 % 18.77 % 25.61 % 15.71 % -1.77%
  YoY % 0.00% 0.00% 0.00% -12.95% -26.71% 63.02% -
  Horiz. % 89.82% 0.00% 0.00% 104.01% 119.48% 163.02% 100.00%
Total Cost 148,336 134,264 146,428 170,408 189,912 175,032 197,504 -4.66%
  YoY % 10.48% -8.31% -14.07% -10.27% 8.50% -11.38% -
  Horiz. % 75.11% 67.98% 74.14% 86.28% 96.16% 88.62% 100.00%
Net Worth 123,239 136,443 146,126 161,971 145,246 128,510 104,592 2.77%
  YoY % -9.68% -6.63% -9.78% 11.52% 13.02% 22.87% -
  Horiz. % 117.83% 130.45% 139.71% 154.86% 138.87% 122.87% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 123,239 136,443 146,126 161,971 145,246 128,510 104,592 2.77%
  YoY % -9.68% -6.63% -9.78% 11.52% 13.02% 22.87% -
  Horiz. % 117.83% 130.45% 139.71% 154.86% 138.87% 122.87% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 87,422 85,034 0.58%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.69% 2.81% -
  Horiz. % 103.52% 103.52% 103.52% 103.52% 103.52% 102.81% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.57 % -10.31 % 0.57 % 5.84 % 11.92 % 12.54 % 12.98 % -15.96%
  YoY % 144.33% -1,908.77% -90.24% -51.01% -4.94% -3.39% -
  Horiz. % 35.21% -79.43% 4.39% 44.99% 91.83% 96.61% 100.00%
ROE 5.77 % -9.20 % 0.57 % 6.52 % 18.37 % 20.02 % 28.55 % -23.38%
  YoY % 162.72% -1,714.04% -91.26% -64.51% -8.24% -29.88% -
  Horiz. % 20.21% -32.22% 2.00% 22.84% 64.34% 70.12% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 176.58 138.27 167.30 205.58 244.95 228.93 266.90 -6.65%
  YoY % 27.71% -17.35% -18.62% -16.07% 7.00% -14.23% -
  Horiz. % 66.16% 51.81% 62.68% 77.03% 91.78% 85.77% 100.00%
EPS 8.08 -14.24 0.96 12.00 30.32 29.44 35.12 -21.70%
  YoY % 156.74% -1,583.33% -92.00% -60.42% 2.99% -16.17% -
  Horiz. % 23.01% -40.55% 2.73% 34.17% 86.33% 83.83% 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 1.4000 1.5500 1.6600 1.8400 1.6500 1.4700 1.2300 2.18%
  YoY % -9.68% -6.63% -9.78% 11.52% 12.24% 19.51% -
  Horiz. % 113.82% 126.02% 134.96% 149.59% 134.15% 119.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 176.58 138.27 167.30 205.58 244.95 227.35 257.83 -6.11%
  YoY % 27.71% -17.35% -18.62% -16.07% 7.74% -11.82% -
  Horiz. % 68.49% 53.63% 64.89% 79.73% 95.00% 88.18% 100.00%
EPS 8.08 -14.24 0.96 12.00 30.32 29.22 33.93 -21.25%
  YoY % 156.74% -1,583.33% -92.00% -60.42% 3.76% -13.88% -
  Horiz. % 23.81% -41.97% 2.83% 35.37% 89.36% 86.12% 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 1.4000 1.5500 1.6600 1.8400 1.6500 1.4599 1.1882 2.77%
  YoY % -9.68% -6.63% -9.78% 11.52% 13.02% 22.87% -
  Horiz. % 117.83% 130.45% 139.71% 154.86% 138.87% 122.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4150 1.0100 1.3000 4.2500 1.9000 2.4400 1.1500 -
P/RPS 0.24 0.73 0.78 2.07 0.78 1.07 0.43 -9.25%
  YoY % -67.12% -6.41% -62.32% 165.38% -27.10% 148.84% -
  Horiz. % 55.81% 169.77% 181.40% 481.40% 181.40% 248.84% 100.00%
P/EPS 5.14 -7.08 136.23 35.41 6.27 8.29 3.27 7.82%
  YoY % 172.60% -105.20% 284.72% 464.75% -24.37% 153.52% -
  Horiz. % 157.19% -216.51% 4,166.05% 1,082.87% 191.74% 253.52% 100.00%
EY 19.46 -14.12 0.73 2.82 15.95 12.06 30.54 -7.23%
  YoY % 237.82% -2,034.25% -74.11% -82.32% 32.26% -60.51% -
  Horiz. % 63.72% -46.23% 2.39% 9.23% 52.23% 39.49% 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 0.30 0.65 0.78 2.31 1.15 1.66 0.93 -17.17%
  YoY % -53.85% -16.67% -66.23% 100.87% -30.72% 78.49% -
  Horiz. % 32.26% 69.89% 83.87% 248.39% 123.66% 178.49% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 29/08/17 29/08/16 27/08/15 27/08/14 -
Price 0.4500 0.9200 1.6300 4.8000 1.9600 2.2000 1.2500 -
P/RPS 0.25 0.67 0.97 2.33 0.80 0.96 0.47 -9.98%
  YoY % -62.69% -30.93% -58.37% 191.25% -16.67% 104.26% -
  Horiz. % 53.19% 142.55% 206.38% 495.74% 170.21% 204.26% 100.00%
P/EPS 5.57 -6.45 170.82 40.00 6.47 7.48 3.56 7.74%
  YoY % 186.36% -103.78% 327.05% 518.24% -13.50% 110.11% -
  Horiz. % 156.46% -181.18% 4,798.31% 1,123.60% 181.74% 210.11% 100.00%
EY 17.94 -15.50 0.59 2.50 15.47 13.38 28.10 -7.20%
  YoY % 215.74% -2,727.12% -76.40% -83.84% 15.62% -52.38% -
  Horiz. % 63.84% -55.16% 2.10% 8.90% 55.05% 47.62% 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 0.32 0.59 0.98 2.61 1.19 1.50 1.02 -17.55%
  YoY % -45.76% -39.80% -62.45% 119.33% -20.67% 47.06% -
  Horiz. % 31.37% 57.84% 96.08% 255.88% 116.67% 147.06% 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
 
 

355  182  519  1327 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.195+0.025 
 MTRONIC 0.09+0.01 
 ASB 0.16-0.015 
 SAPNRG 0.1050.00 
 JCY 0.75+0.035 
 INIX 0.345+0.045 
 KANGER 0.215-0.005 
 MMAG-WB 0.145+0.01 
 DGB 0.030.00 
 PTRANS 0.2850.00 

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!
PARTNERS & BROKERS