Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2012-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -58.25%    YoY -     -96.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 94,498 109,197 90,355 70,131 77,446 72,376 61,341 7.46%
  YoY % -13.46% 20.85% 28.84% -9.45% 7.01% 17.99% -
  Horiz. % 154.05% 178.02% 147.30% 114.33% 126.25% 117.99% 100.00%
PBT 16,643 16,672 9,560 633 5,188 -6,193 409 85.41%
  YoY % -0.17% 74.39% 1,410.27% -87.80% 183.77% -1,614.18% -
  Horiz. % 4,069.19% 4,076.28% 2,337.41% 154.77% 1,268.46% -1,514.18% 100.00%
Tax -4,184 -3,078 -1,281 -471 -559 365 -376 49.39%
  YoY % -35.93% -140.28% -171.97% 15.74% -253.15% 197.07% -
  Horiz. % 1,112.77% 818.62% 340.69% 125.27% 148.67% -97.07% 100.00%
NP 12,459 13,594 8,279 162 4,629 -5,828 33 168.72%
  YoY % -8.35% 64.20% 5,010.49% -96.50% 179.43% -17,760.61% -
  Horiz. % 37,754.54% 41,193.94% 25,087.88% 490.91% 14,027.27% -17,660.61% 100.00%
NP to SH 12,640 13,815 8,279 162 4,629 -5,828 33 169.37%
  YoY % -8.51% 66.87% 5,010.49% -96.50% 179.43% -17,760.61% -
  Horiz. % 38,303.03% 41,863.64% 25,087.88% 490.91% 14,027.27% -17,660.61% 100.00%
Tax Rate 25.14 % 18.46 % 13.40 % 74.41 % 10.77 % - % 91.93 % -19.43%
  YoY % 36.19% 37.76% -81.99% 590.90% 0.00% 0.00% -
  Horiz. % 27.35% 20.08% 14.58% 80.94% 11.72% 0.00% 100.00%
Total Cost 82,039 95,603 82,076 69,969 72,817 78,204 61,308 4.97%
  YoY % -14.19% 16.48% 17.30% -3.91% -6.89% 27.56% -
  Horiz. % 133.81% 155.94% 133.87% 114.13% 118.77% 127.56% 100.00%
Net Worth 137,444 111,990 94,350 85,263 86,634 90,053 106,424 4.35%
  YoY % 22.73% 18.70% 10.66% -1.58% -3.80% -15.38% -
  Horiz. % 129.15% 105.23% 88.65% 80.12% 81.40% 84.62% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 35 34 - - - - - -
  YoY % 2.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.40% 100.00% - - - - -
Div Payout % 0.28 % 0.25 % - % - % - % - % - % -
  YoY % 12.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.00% 100.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 137,444 111,990 94,350 85,263 86,634 90,053 106,424 4.35%
  YoY % 22.73% 18.70% 10.66% -1.58% -3.80% -15.38% -
  Horiz. % 129.15% 105.23% 88.65% 80.12% 81.40% 84.62% 100.00%
NOSH 87,544 85,488 85,000 85,263 84,935 84,956 82,500 0.99%
  YoY % 2.40% 0.58% -0.31% 0.39% -0.02% 2.98% -
  Horiz. % 106.11% 103.62% 103.03% 103.35% 102.95% 102.98% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.18 % 12.45 % 9.16 % 0.23 % 5.98 % -8.05 % 0.05 % 153.11%
  YoY % 5.86% 35.92% 3,882.61% -96.15% 174.29% -16,200.00% -
  Horiz. % 26,360.00% 24,900.00% 18,320.00% 460.00% 11,960.00% -16,100.00% 100.00%
ROE 9.20 % 12.34 % 8.77 % 0.19 % 5.34 % -6.47 % 0.03 % 159.57%
  YoY % -25.45% 40.71% 4,515.79% -96.44% 182.53% -21,666.67% -
  Horiz. % 30,666.67% 41,133.34% 29,233.33% 633.33% 17,800.00% -21,566.67% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 107.94 127.73 106.30 82.25 91.18 85.19 74.35 6.41%
  YoY % -15.49% 20.16% 29.24% -9.79% 7.03% 14.58% -
  Horiz. % 145.18% 171.80% 142.97% 110.63% 122.64% 114.58% 100.00%
EPS 14.44 16.16 9.74 0.19 5.45 -6.86 0.04 166.72%
  YoY % -10.64% 65.91% 5,026.32% -96.51% 179.45% -17,250.00% -
  Horiz. % 36,100.00% 40,400.00% 24,350.00% 475.00% 13,625.00% -17,150.00% 100.00%
DPS 0.04 0.04 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% 100.00% - - - - -
NAPS 1.5700 1.3100 1.1100 1.0000 1.0200 1.0600 1.2900 3.33%
  YoY % 19.85% 18.02% 11.00% -1.96% -3.77% -17.83% -
  Horiz. % 121.71% 101.55% 86.05% 77.52% 79.07% 82.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 107.35 124.05 102.64 79.67 87.98 82.22 69.68 7.47%
  YoY % -13.46% 20.86% 28.83% -9.45% 7.01% 18.00% -
  Horiz. % 154.06% 178.03% 147.30% 114.34% 126.26% 118.00% 100.00%
EPS 14.36 15.69 9.40 0.18 5.26 -6.62 0.04 166.47%
  YoY % -8.48% 66.91% 5,122.22% -96.58% 179.46% -16,650.00% -
  Horiz. % 35,900.00% 39,225.00% 23,500.00% 450.00% 13,150.00% -16,550.00% 100.00%
DPS 0.04 0.04 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% 100.00% - - - - -
NAPS 1.5614 1.2722 1.0718 0.9686 0.9842 1.0230 1.2090 4.35%
  YoY % 22.73% 18.70% 10.65% -1.59% -3.79% -15.38% -
  Horiz. % 129.15% 105.23% 88.65% 80.12% 81.41% 84.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.2400 1.9600 0.4500 0.3100 0.2800 0.6000 0.7000 -
P/RPS 2.08 1.53 0.42 0.38 0.31 0.70 0.94 14.15%
  YoY % 35.95% 264.29% 10.53% 22.58% -55.71% -25.53% -
  Horiz. % 221.28% 162.77% 44.68% 40.43% 32.98% 74.47% 100.00%
P/EPS 15.51 12.13 4.62 163.16 5.14 -8.75 1,750.00 -54.49%
  YoY % 27.86% 162.55% -97.17% 3,074.32% 158.74% -100.50% -
  Horiz. % 0.89% 0.69% 0.26% 9.32% 0.29% -0.50% 100.00%
EY 6.45 8.24 21.64 0.61 19.46 -11.43 0.06 117.98%
  YoY % -21.72% -61.92% 3,447.54% -96.87% 270.25% -19,150.00% -
  Horiz. % 10,750.00% 13,733.33% 36,066.66% 1,016.67% 32,433.33% -19,050.00% 100.00%
DY 0.02 0.02 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% 100.00% - - - - -
P/NAPS 1.43 1.50 0.41 0.31 0.27 0.57 0.54 17.61%
  YoY % -4.67% 265.85% 32.26% 14.81% -52.63% 5.56% -
  Horiz. % 264.81% 277.78% 75.93% 57.41% 50.00% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 26/11/12 24/11/11 29/11/10 26/11/09 -
Price 2.3100 1.7000 0.7000 0.5700 0.2800 0.4600 0.8000 -
P/RPS 2.14 1.33 0.66 0.69 0.31 0.54 1.08 12.07%
  YoY % 60.90% 101.52% -4.35% 122.58% -42.59% -50.00% -
  Horiz. % 198.15% 123.15% 61.11% 63.89% 28.70% 50.00% 100.00%
P/EPS 16.00 10.52 7.19 300.00 5.14 -6.71 2,000.00 -55.26%
  YoY % 52.09% 46.31% -97.60% 5,736.58% 176.60% -100.34% -
  Horiz. % 0.80% 0.53% 0.36% 15.00% 0.26% -0.34% 100.00%
EY 6.25 9.51 13.91 0.33 19.46 -14.91 0.05 123.52%
  YoY % -34.28% -31.63% 4,115.15% -98.30% 230.52% -29,920.00% -
  Horiz. % 12,500.00% 19,020.00% 27,820.00% 660.00% 38,920.00% -29,820.00% 100.00%
DY 0.02 0.02 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% 100.00% - - - - -
P/NAPS 1.47 1.30 0.63 0.57 0.27 0.43 0.62 15.47%
  YoY % 13.08% 106.35% 10.53% 111.11% -37.21% -30.65% -
  Horiz. % 237.10% 209.68% 101.61% 91.94% 43.55% 69.35% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers