Highlights

[IQGROUP] YoY Annualized Quarter Result on 2017-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -63.20%    YoY -     -93.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 118,125 147,864 158,286 201,870 185,182 206,748 179,048 -6.69%
  YoY % -20.11% -6.58% -21.59% 9.01% -10.43% 15.47% -
  Horiz. % 65.97% 82.58% 88.40% 112.75% 103.43% 115.47% 100.00%
PBT -13,545 368 1,240 36,808 28,489 31,930 17,102 -
  YoY % -3,780.80% -70.32% -96.63% 29.20% -10.78% 86.70% -
  Horiz. % -79.20% 2.15% 7.25% 215.22% 166.58% 186.70% 100.00%
Tax -2,121 240 524 -7,514 -7,177 -7,165 -2,762 -4.31%
  YoY % -983.89% -54.20% 106.97% -4.70% -0.17% -159.36% -
  Horiz. % 76.79% -8.69% -18.97% 272.01% 259.80% 259.36% 100.00%
NP -15,666 608 1,764 29,293 21,312 24,765 14,340 -
  YoY % -2,676.75% -65.53% -93.98% 37.45% -13.94% 72.70% -
  Horiz. % -109.25% 4.24% 12.30% 204.28% 148.62% 172.70% 100.00%
NP to SH -15,666 608 1,764 29,293 21,528 25,157 14,340 -
  YoY % -2,676.75% -65.53% -93.98% 36.07% -14.43% 75.43% -
  Horiz. % -109.25% 4.24% 12.30% 204.28% 150.13% 175.43% 100.00%
Tax Rate - % -65.22 % -42.26 % 20.42 % 25.19 % 22.44 % 16.15 % -
  YoY % 0.00% -54.33% -306.95% -18.94% 12.25% 38.95% -
  Horiz. % 0.00% -403.84% -261.67% 126.44% 155.98% 138.95% 100.00%
Total Cost 133,791 147,256 156,522 172,577 163,870 181,982 164,708 -3.40%
  YoY % -9.14% -5.92% -9.30% 5.31% -9.95% 10.49% -
  Horiz. % 81.23% 89.40% 95.03% 104.78% 99.49% 110.49% 100.00%
Net Worth 126,760 141,725 153,168 159,330 139,462 117,924 96,922 4.57%
  YoY % -10.56% -7.47% -3.87% 14.25% 18.26% 21.67% -
  Horiz. % 130.79% 146.23% 158.03% 164.39% 143.89% 121.67% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 58 58 46 45 - -
  YoY % 0.00% 0.00% 0.00% 25.45% 2.64% 0.00% -
  Horiz. % 0.00% 0.00% 128.77% 128.77% 102.64% 100.00% -
Div Payout % - % - % 3.33 % 0.20 % 0.22 % 0.18 % - % -
  YoY % 0.00% 0.00% 1,565.00% -9.09% 22.22% 0.00% -
  Horiz. % 0.00% 0.00% 1,850.00% 111.11% 122.22% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 126,760 141,725 153,168 159,330 139,462 117,924 96,922 4.57%
  YoY % -10.56% -7.47% -3.87% 14.25% 18.26% 21.67% -
  Horiz. % 130.79% 146.23% 158.03% 164.39% 143.89% 121.67% 100.00%
NOSH 88,028 88,028 88,028 88,028 87,712 85,452 85,019 0.58%
  YoY % 0.00% 0.00% 0.00% 0.36% 2.64% 0.51% -
  Horiz. % 103.54% 103.54% 103.54% 103.54% 103.17% 100.51% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -13.26 % 0.41 % 1.11 % 14.51 % 11.51 % 11.98 % 8.01 % -
  YoY % -3,334.15% -63.06% -92.35% 26.06% -3.92% 49.56% -
  Horiz. % -165.54% 5.12% 13.86% 181.15% 143.70% 149.56% 100.00%
ROE -12.36 % 0.43 % 1.15 % 18.39 % 15.44 % 21.33 % 14.80 % -
  YoY % -2,974.42% -62.61% -93.75% 19.11% -27.61% 44.12% -
  Horiz. % -83.51% 2.91% 7.77% 124.26% 104.32% 144.12% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 134.19 167.97 179.81 229.33 211.13 241.94 210.60 -7.23%
  YoY % -20.11% -6.58% -21.59% 8.62% -12.73% 14.88% -
  Horiz. % 63.72% 79.76% 85.38% 108.89% 100.25% 114.88% 100.00%
EPS -17.80 0.69 2.00 33.28 24.55 29.44 16.87 -
  YoY % -2,679.71% -65.50% -93.99% 35.56% -16.61% 74.51% -
  Horiz. % -105.51% 4.09% 11.86% 197.27% 145.52% 174.51% 100.00%
DPS 0.00 0.00 0.07 0.07 0.05 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 40.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 140.00% 140.00% 100.00% 100.00% -
NAPS 1.4400 1.6100 1.7400 1.8100 1.5900 1.3800 1.1400 3.97%
  YoY % -10.56% -7.47% -3.87% 13.84% 15.22% 21.05% -
  Horiz. % 126.32% 141.23% 152.63% 158.77% 139.47% 121.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 134.19 167.97 179.81 229.33 210.37 234.87 203.40 -6.69%
  YoY % -20.11% -6.58% -21.59% 9.01% -10.43% 15.47% -
  Horiz. % 65.97% 82.58% 88.40% 112.75% 103.43% 115.47% 100.00%
EPS -17.80 0.69 2.00 33.28 24.46 28.58 16.29 -
  YoY % -2,679.71% -65.50% -93.99% 36.06% -14.42% 75.45% -
  Horiz. % -109.27% 4.24% 12.28% 204.30% 150.15% 175.45% 100.00%
DPS 0.00 0.00 0.07 0.07 0.05 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 40.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 140.00% 140.00% 100.00% 100.00% -
NAPS 1.4400 1.6100 1.7400 1.8100 1.5843 1.3396 1.1010 4.57%
  YoY % -10.56% -7.47% -3.87% 14.25% 18.27% 21.67% -
  Horiz. % 130.79% 146.23% 158.04% 164.40% 143.90% 121.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7600 1.2400 1.9900 2.5500 2.0800 1.5900 0.8050 -
P/RPS 0.57 0.74 1.11 1.11 0.99 0.66 0.38 6.99%
  YoY % -22.97% -33.33% 0.00% 12.12% 50.00% 73.68% -
  Horiz. % 150.00% 194.74% 292.11% 292.11% 260.53% 173.68% 100.00%
P/EPS -4.27 179.53 99.31 7.66 8.47 5.40 4.77 -
  YoY % -102.38% 80.78% 1,196.48% -9.56% 56.85% 13.21% -
  Horiz. % -89.52% 3,763.73% 2,081.97% 160.59% 177.57% 113.21% 100.00%
EY -23.42 0.56 1.01 13.05 11.80 18.52 20.95 -
  YoY % -4,282.14% -44.55% -92.26% 10.59% -36.29% -11.60% -
  Horiz. % -111.79% 2.67% 4.82% 62.29% 56.32% 88.40% 100.00%
DY 0.00 0.00 0.03 0.03 0.03 0.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
P/NAPS 0.53 0.77 1.14 1.41 1.31 1.15 0.71 -4.75%
  YoY % -31.17% -32.46% -19.15% 7.63% 13.91% 61.97% -
  Horiz. % 74.65% 108.45% 160.56% 198.59% 184.51% 161.97% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 24/02/14 -
Price 0.6300 1.2300 1.7800 2.9400 2.0100 2.3400 1.4700 -
P/RPS 0.47 0.73 0.99 1.28 0.95 0.97 0.70 -6.42%
  YoY % -35.62% -26.26% -22.66% 34.74% -2.06% 38.57% -
  Horiz. % 67.14% 104.29% 141.43% 182.86% 135.71% 138.57% 100.00%
P/EPS -3.54 178.08 88.83 8.83 8.19 7.95 8.72 -
  YoY % -101.99% 100.47% 906.00% 7.81% 3.02% -8.83% -
  Horiz. % -40.60% 2,042.20% 1,018.69% 101.26% 93.92% 91.17% 100.00%
EY -28.25 0.56 1.13 11.32 12.21 12.58 11.47 -
  YoY % -5,144.64% -50.44% -90.02% -7.29% -2.94% 9.68% -
  Horiz. % -246.29% 4.88% 9.85% 98.69% 106.45% 109.68% 100.00%
DY 0.00 0.00 0.04 0.02 0.03 0.02 0.00 -
  YoY % 0.00% 0.00% 100.00% -33.33% 50.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% 150.00% 100.00% -
P/NAPS 0.44 0.76 1.02 1.62 1.26 1.70 1.29 -16.41%
  YoY % -42.11% -25.49% -37.04% 28.57% -25.88% 31.78% -
  Horiz. % 34.11% 58.91% 79.07% 125.58% 97.67% 131.78% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers