Highlights

[IQGROUP] YoY Cumulative 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 -     -44.81%    YoY -     -93.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 88,594 110,898 118,715 151,403 138,887 155,061 134,286 -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 -10,159 276 930 27,606 21,367 23,948 12,827 -
  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 -1,591 180 393 -5,636 -5,383 -5,374 -2,072 -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 -11,750 456 1,323 21,970 15,984 18,574 10,755 -
  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 -11,750 456 1,323 21,970 16,146 18,868 10,755 -
  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 100,344 110,442 117,392 129,433 122,903 136,487 123,531 -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 - - 44 44 35 34 - -
  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 -9.27 % 0.32 % 0.86 % 13.79 % 11.58 % 16.00 % 11.10 % -
  YoY % -2,996.88% -62.79% -93.76% 19.08% -27.62% 44.14% -
  Horiz. % -83.51% 2.88% 7.75% 124.23% 104.32% 144.14% 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 100.64 125.98 134.86 171.99 158.34 181.46 157.95 -7.23%
  YoY % -20.11% -6.58% -21.59% 8.62% -12.74% 14.88% -
  Horiz. % 63.72% 79.76% 85.38% 108.89% 100.25% 114.88% 100.00%
EPS -13.35 0.52 1.50 24.96 18.41 22.08 12.65 -
  YoY % -2,667.31% -65.33% -93.99% 35.58% -16.62% 74.55% -
  Horiz. % -105.53% 4.11% 11.86% 197.31% 145.53% 174.55% 100.00%
DPS 0.00 0.00 0.05 0.05 0.04 0.04 0.00 -
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 125.00% 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 100.64 125.98 134.86 171.99 157.78 176.15 152.55 -6.69%
  YoY % -20.11% -6.58% -21.59% 9.01% -10.43% 15.47% -
  Horiz. % 65.97% 82.58% 88.40% 112.74% 103.43% 115.47% 100.00%
EPS -13.35 0.52 1.50 24.96 18.34 21.43 12.22 -
  YoY % -2,667.31% -65.33% -93.99% 36.10% -14.42% 75.37% -
  Horiz. % -109.25% 4.26% 12.27% 204.26% 150.08% 175.37% 100.00%
DPS 0.00 0.00 0.05 0.05 0.04 0.04 0.00 -
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 125.00% 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 0.76 0.98 1.48 1.48 1.31 0.88 0.51 6.87%
  YoY % -22.45% -33.78% 0.00% 12.98% 48.86% 72.55% -
  Horiz. % 149.02% 192.16% 290.20% 290.20% 256.86% 172.55% 100.00%
P/EPS -5.69 239.37 132.41 10.22 11.30 7.20 6.36 -
  YoY % -102.38% 80.78% 1,195.60% -9.56% 56.94% 13.21% -
  Horiz. % -89.47% 3,763.68% 2,081.92% 160.69% 177.67% 113.21% 100.00%
EY -17.56 0.42 0.76 9.79 8.85 13.89 15.71 -
  YoY % -4,280.95% -44.74% -92.24% 10.62% -36.29% -11.58% -
  Horiz. % -111.78% 2.67% 4.84% 62.32% 56.33% 88.42% 100.00%
DY 0.00 0.00 0.03 0.02 0.02 0.03 0.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 66.67% 66.67% 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 0.63 0.98 1.32 1.71 1.27 1.29 0.93 -6.28%
  YoY % -35.71% -25.76% -22.81% 34.65% -1.55% 38.71% -
  Horiz. % 67.74% 105.38% 141.94% 183.87% 136.56% 138.71% 100.00%
P/EPS -4.72 237.44 118.44 11.78 10.92 10.60 11.62 -
  YoY % -101.99% 100.47% 905.43% 7.88% 3.02% -8.78% -
  Horiz. % -40.62% 2,043.37% 1,019.28% 101.38% 93.98% 91.22% 100.00%
EY -21.19 0.42 0.84 8.49 9.16 9.44 8.61 -
  YoY % -5,145.24% -50.00% -90.11% -7.31% -2.97% 9.64% -
  Horiz. % -246.11% 4.88% 9.76% 98.61% 106.39% 109.64% 100.00%
DY 0.00 0.00 0.03 0.02 0.02 0.02 0.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 100.00% 100.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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