Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2012-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -93.83%    YoY -     -11.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 50,033 56,740 38,826 33,038 36,387 37,920 29,528 9.18%
  YoY % -11.82% 46.14% 17.52% -9.20% -4.04% 28.42% -
  Horiz. % 169.44% 192.16% 131.49% 111.89% 123.23% 128.42% 100.00%
PBT 8,435 8,736 1,883 821 240 -1,955 1,122 39.94%
  YoY % -3.45% 363.94% 129.35% 242.08% 112.28% -274.24% -
  Horiz. % 751.78% 778.61% 167.83% 73.17% 21.39% -174.24% 100.00%
Tax -2,160 -1,372 -362 -433 197 8 -494 27.86%
  YoY % -57.43% -279.01% 16.40% -319.80% 2,362.50% 101.62% -
  Horiz. % 437.25% 277.73% 73.28% 87.65% -39.88% -1.62% 100.00%
NP 6,275 7,364 1,521 388 437 -1,947 628 46.73%
  YoY % -14.79% 384.16% 292.01% -11.21% 122.44% -410.03% -
  Horiz. % 999.20% 1,172.61% 242.20% 61.78% 69.59% -310.03% 100.00%
NP to SH 6,431 7,466 1,521 388 437 -1,947 628 47.34%
  YoY % -13.86% 390.86% 292.01% -11.21% 122.44% -410.03% -
  Horiz. % 1,024.04% 1,188.85% 242.20% 61.78% 69.59% -310.03% 100.00%
Tax Rate 25.61 % 15.71 % 19.22 % 52.74 % -82.08 % - % 44.03 % -8.63%
  YoY % 63.02% -18.26% -63.56% 164.25% 0.00% 0.00% -
  Horiz. % 58.16% 35.68% 43.65% 119.78% -186.42% 0.00% 100.00%
Total Cost 43,758 49,376 37,305 32,650 35,950 39,867 28,900 7.16%
  YoY % -11.38% 32.36% 14.26% -9.18% -9.83% 37.95% -
  Horiz. % 151.41% 170.85% 129.08% 112.98% 124.39% 137.95% 100.00%
Net Worth 128,510 104,592 86,671 85,191 82,258 95,224 110,324 2.57%
  YoY % 22.87% 20.68% 1.74% 3.56% -13.62% -13.69% -
  Horiz. % 116.48% 94.80% 78.56% 77.22% 74.56% 86.31% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 128,510 104,592 86,671 85,191 82,258 95,224 110,324 2.57%
  YoY % 22.87% 20.68% 1.74% 3.56% -13.62% -13.69% -
  Horiz. % 116.48% 94.80% 78.56% 77.22% 74.56% 86.31% 100.00%
NOSH 87,422 85,034 84,972 84,347 85,686 85,021 84,864 0.50%
  YoY % 2.81% 0.07% 0.74% -1.56% 0.78% 0.18% -
  Horiz. % 103.01% 100.20% 100.13% 99.39% 100.97% 100.18% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.54 % 12.98 % 3.92 % 1.17 % 1.20 % -5.13 % 2.13 % 34.36%
  YoY % -3.39% 231.12% 235.04% -2.50% 123.39% -340.85% -
  Horiz. % 588.73% 609.39% 184.04% 54.93% 56.34% -240.85% 100.00%
ROE 5.00 % 7.14 % 1.75 % 0.46 % 0.53 % -2.04 % 0.57 % 43.59%
  YoY % -29.97% 308.00% 280.43% -13.21% 125.98% -457.89% -
  Horiz. % 877.19% 1,252.63% 307.02% 80.70% 92.98% -357.89% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 57.23 66.73 45.69 39.17 42.47 44.60 34.79 8.65%
  YoY % -14.24% 46.05% 16.65% -7.77% -4.78% 28.20% -
  Horiz. % 164.50% 191.81% 131.33% 112.59% 122.08% 128.20% 100.00%
EPS 7.36 8.78 1.79 0.46 0.51 -2.29 0.74 46.62%
  YoY % -16.17% 390.50% 289.13% -9.80% 122.27% -409.46% -
  Horiz. % 994.59% 1,186.49% 241.89% 62.16% 68.92% -309.46% 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 1.4700 1.2300 1.0200 1.0100 0.9600 1.1200 1.3000 2.07%
  YoY % 19.51% 20.59% 0.99% 5.21% -14.29% -13.85% -
  Horiz. % 113.08% 94.62% 78.46% 77.69% 73.85% 86.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 56.84 64.46 44.11 37.53 41.34 43.08 33.54 9.19%
  YoY % -11.82% 46.13% 17.53% -9.22% -4.04% 28.44% -
  Horiz. % 169.47% 192.19% 131.51% 111.90% 123.26% 128.44% 100.00%
EPS 7.31 8.48 1.73 0.44 0.50 -2.21 0.71 47.47%
  YoY % -13.80% 390.17% 293.18% -12.00% 122.62% -411.27% -
  Horiz. % 1,029.58% 1,194.37% 243.66% 61.97% 70.42% -311.27% 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 1.4599 1.1882 0.9846 0.9678 0.9345 1.0818 1.2533 2.57%
  YoY % 22.87% 20.68% 1.74% 3.56% -13.62% -13.68% -
  Horiz. % 116.48% 94.81% 78.56% 77.22% 74.56% 86.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.4400 1.1500 0.3300 0.2900 0.3400 0.3600 0.7000 -
P/RPS 4.26 1.72 0.72 0.74 0.80 0.81 2.01 13.33%
  YoY % 147.67% 138.89% -2.70% -7.50% -1.23% -59.70% -
  Horiz. % 211.94% 85.57% 35.82% 36.82% 39.80% 40.30% 100.00%
P/EPS 33.17 13.10 18.44 63.04 66.67 -15.72 94.59 -16.02%
  YoY % 153.21% -28.96% -70.75% -5.44% 524.11% -116.62% -
  Horiz. % 35.07% 13.85% 19.49% 66.65% 70.48% -16.62% 100.00%
EY 3.01 7.63 5.42 1.59 1.50 -6.36 1.06 18.99%
  YoY % -60.55% 40.77% 240.88% 6.00% 123.58% -700.00% -
  Horiz. % 283.96% 719.81% 511.32% 150.00% 141.51% -600.00% 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 1.66 0.93 0.32 0.29 0.35 0.32 0.54 20.57%
  YoY % 78.49% 190.63% 10.34% -17.14% 9.38% -40.74% -
  Horiz. % 307.41% 172.22% 59.26% 53.70% 64.81% 59.26% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 30/08/13 28/08/12 26/08/11 26/08/10 19/08/09 -
Price 2.2000 1.2500 0.3300 0.3300 0.3000 0.3900 0.7000 -
P/RPS 3.84 1.87 0.72 0.84 0.71 0.87 2.01 11.39%
  YoY % 105.35% 159.72% -14.29% 18.31% -18.39% -56.72% -
  Horiz. % 191.04% 93.03% 35.82% 41.79% 35.32% 43.28% 100.00%
P/EPS 29.91 14.24 18.44 71.74 58.82 -17.03 94.59 -17.45%
  YoY % 110.04% -22.78% -74.30% 21.97% 445.39% -118.00% -
  Horiz. % 31.62% 15.05% 19.49% 75.84% 62.18% -18.00% 100.00%
EY 3.34 7.02 5.42 1.39 1.70 -5.87 1.06 21.07%
  YoY % -52.42% 29.52% 289.93% -18.24% 128.96% -653.77% -
  Horiz. % 315.09% 662.26% 511.32% 131.13% 160.38% -553.77% 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 1.50 1.02 0.32 0.33 0.31 0.35 0.54 18.55%
  YoY % 47.06% 218.75% -3.03% 6.45% -11.43% -35.19% -
  Horiz. % 277.78% 188.89% 59.26% 61.11% 57.41% 64.81% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS