Highlights

[IQGROUP] YoY Quarter Result on 2013-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     98.05%    YoY -     292.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 53,906 50,033 56,740 38,826 33,038 36,387 37,920 6.03%
  YoY % 7.74% -11.82% 46.14% 17.52% -9.20% -4.04% -
  Horiz. % 142.16% 131.94% 149.63% 102.39% 87.13% 95.96% 100.00%
PBT 7,913 8,435 8,736 1,883 821 240 -1,955 -
  YoY % -6.19% -3.45% 363.94% 129.35% 242.08% 112.28% -
  Horiz. % -404.76% -431.46% -446.85% -96.32% -41.99% -12.28% 100.00%
Tax -1,485 -2,160 -1,372 -362 -433 197 8 -
  YoY % 31.25% -57.43% -279.01% 16.40% -319.80% 2,362.50% -
  Horiz. % -18,562.50% -27,000.00% -17,150.00% -4,525.00% -5,412.50% 2,462.50% 100.00%
NP 6,428 6,275 7,364 1,521 388 437 -1,947 -
  YoY % 2.44% -14.79% 384.16% 292.01% -11.21% 122.44% -
  Horiz. % -330.15% -322.29% -378.22% -78.12% -19.93% -22.44% 100.00%
NP to SH 6,671 6,431 7,466 1,521 388 437 -1,947 -
  YoY % 3.73% -13.86% 390.86% 292.01% -11.21% 122.44% -
  Horiz. % -342.63% -330.30% -383.46% -78.12% -19.93% -22.44% 100.00%
Tax Rate 18.77 % 25.61 % 15.71 % 19.22 % 52.74 % -82.08 % - % -
  YoY % -26.71% 63.02% -18.26% -63.56% 164.25% 0.00% -
  Horiz. % -22.87% -31.20% -19.14% -23.42% -64.25% 100.00% -
Total Cost 47,478 43,758 49,376 37,305 32,650 35,950 39,867 2.95%
  YoY % 8.50% -11.38% 32.36% 14.26% -9.18% -9.83% -
  Horiz. % 119.09% 109.76% 123.85% 93.57% 81.90% 90.17% 100.00%
Net Worth 145,246 128,510 104,592 86,671 85,191 82,258 95,224 7.28%
  YoY % 13.02% 22.87% 20.68% 1.74% 3.56% -13.62% -
  Horiz. % 152.53% 134.96% 109.84% 91.02% 89.46% 86.38% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 145,246 128,510 104,592 86,671 85,191 82,258 95,224 7.28%
  YoY % 13.02% 22.87% 20.68% 1.74% 3.56% -13.62% -
  Horiz. % 152.53% 134.96% 109.84% 91.02% 89.46% 86.38% 100.00%
NOSH 88,028 87,422 85,034 84,972 84,347 85,686 85,021 0.58%
  YoY % 0.69% 2.81% 0.07% 0.74% -1.56% 0.78% -
  Horiz. % 103.54% 102.82% 100.01% 99.94% 99.21% 100.78% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.92 % 12.54 % 12.98 % 3.92 % 1.17 % 1.20 % -5.13 % -
  YoY % -4.94% -3.39% 231.12% 235.04% -2.50% 123.39% -
  Horiz. % -232.36% -244.44% -253.02% -76.41% -22.81% -23.39% 100.00%
ROE 4.59 % 5.00 % 7.14 % 1.75 % 0.46 % 0.53 % -2.04 % -
  YoY % -8.20% -29.97% 308.00% 280.43% -13.21% 125.98% -
  Horiz. % -225.00% -245.10% -350.00% -85.78% -22.55% -25.98% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 61.24 57.23 66.73 45.69 39.17 42.47 44.60 5.42%
  YoY % 7.01% -14.24% 46.05% 16.65% -7.77% -4.78% -
  Horiz. % 137.31% 128.32% 149.62% 102.44% 87.83% 95.22% 100.00%
EPS 7.58 7.36 8.78 1.79 0.46 0.51 -2.29 -
  YoY % 2.99% -16.17% 390.50% 289.13% -9.80% 122.27% -
  Horiz. % -331.00% -321.40% -383.41% -78.17% -20.09% -22.27% 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 1.6500 1.4700 1.2300 1.0200 1.0100 0.9600 1.1200 6.66%
  YoY % 12.24% 19.51% 20.59% 0.99% 5.21% -14.29% -
  Horiz. % 147.32% 131.25% 109.82% 91.07% 90.18% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 61.24 56.84 64.46 44.11 37.53 41.34 43.08 6.03%
  YoY % 7.74% -11.82% 46.13% 17.53% -9.22% -4.04% -
  Horiz. % 142.15% 131.94% 149.63% 102.39% 87.12% 95.96% 100.00%
EPS 7.58 7.31 8.48 1.73 0.44 0.50 -2.21 -
  YoY % 3.69% -13.80% 390.17% 293.18% -12.00% 122.62% -
  Horiz. % -342.99% -330.77% -383.71% -78.28% -19.91% -22.62% 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 1.6500 1.4599 1.1882 0.9846 0.9678 0.9345 1.0818 7.28%
  YoY % 13.02% 22.87% 20.68% 1.74% 3.56% -13.62% -
  Horiz. % 152.52% 134.95% 109.84% 91.01% 89.46% 86.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.9000 2.4400 1.1500 0.3300 0.2900 0.3400 0.3600 -
P/RPS 3.10 4.26 1.72 0.72 0.74 0.80 0.81 25.04%
  YoY % -27.23% 147.67% 138.89% -2.70% -7.50% -1.23% -
  Horiz. % 382.72% 525.93% 212.35% 88.89% 91.36% 98.77% 100.00%
P/EPS 25.07 33.17 13.10 18.44 63.04 66.67 -15.72 -
  YoY % -24.42% 153.21% -28.96% -70.75% -5.44% 524.11% -
  Horiz. % -159.48% -211.01% -83.33% -117.30% -401.02% -424.11% 100.00%
EY 3.99 3.01 7.63 5.42 1.59 1.50 -6.36 -
  YoY % 32.56% -60.55% 40.77% 240.88% 6.00% 123.58% -
  Horiz. % -62.74% -47.33% -119.97% -85.22% -25.00% -23.58% 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 1.15 1.66 0.93 0.32 0.29 0.35 0.32 23.74%
  YoY % -30.72% 78.49% 190.63% 10.34% -17.14% 9.38% -
  Horiz. % 359.38% 518.75% 290.62% 100.00% 90.62% 109.38% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 27/08/14 30/08/13 28/08/12 26/08/11 26/08/10 -
Price 1.9600 2.2000 1.2500 0.3300 0.3300 0.3000 0.3900 -
P/RPS 3.20 3.84 1.87 0.72 0.84 0.71 0.87 24.22%
  YoY % -16.67% 105.35% 159.72% -14.29% 18.31% -18.39% -
  Horiz. % 367.82% 441.38% 214.94% 82.76% 96.55% 81.61% 100.00%
P/EPS 25.86 29.91 14.24 18.44 71.74 58.82 -17.03 -
  YoY % -13.54% 110.04% -22.78% -74.30% 21.97% 445.39% -
  Horiz. % -151.85% -175.63% -83.62% -108.28% -421.26% -345.39% 100.00%
EY 3.87 3.34 7.02 5.42 1.39 1.70 -5.87 -
  YoY % 15.87% -52.42% 29.52% 289.93% -18.24% 128.96% -
  Horiz. % -65.93% -56.90% -119.59% -92.33% -23.68% -28.96% 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 1.19 1.50 1.02 0.32 0.33 0.31 0.35 22.60%
  YoY % -20.67% 47.06% 218.75% -3.03% 6.45% -11.43% -
  Horiz. % 340.00% 428.57% 291.43% 91.43% 94.29% 88.57% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers