Highlights

[IQGROUP] YoY Quarter Result on 2015-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     202.35%    YoY -     -13.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 36,817 45,243 53,906 50,033 56,740 38,826 33,038 1.82%
  YoY % -18.62% -16.07% 7.74% -11.82% 46.14% 17.52% -
  Horiz. % 111.44% 136.94% 163.16% 151.44% 171.74% 117.52% 100.00%
PBT -92 3,157 7,913 8,435 8,736 1,883 821 -
  YoY % -102.91% -60.10% -6.19% -3.45% 363.94% 129.35% -
  Horiz. % -11.21% 384.53% 963.82% 1,027.41% 1,064.07% 229.35% 100.00%
Tax 302 -516 -1,485 -2,160 -1,372 -362 -433 -
  YoY % 158.53% 65.25% 31.25% -57.43% -279.01% 16.40% -
  Horiz. % -69.75% 119.17% 342.96% 498.85% 316.86% 83.60% 100.00%
NP 210 2,641 6,428 6,275 7,364 1,521 388 -9.72%
  YoY % -92.05% -58.91% 2.44% -14.79% 384.16% 292.01% -
  Horiz. % 54.12% 680.67% 1,656.70% 1,617.27% 1,897.94% 392.01% 100.00%
NP to SH 210 2,641 6,671 6,431 7,466 1,521 388 -9.72%
  YoY % -92.05% -60.41% 3.73% -13.86% 390.86% 292.01% -
  Horiz. % 54.12% 680.67% 1,719.33% 1,657.47% 1,924.23% 392.01% 100.00%
Tax Rate - % 16.34 % 18.77 % 25.61 % 15.71 % 19.22 % 52.74 % -
  YoY % 0.00% -12.95% -26.71% 63.02% -18.26% -63.56% -
  Horiz. % 0.00% 30.98% 35.59% 48.56% 29.79% 36.44% 100.00%
Total Cost 36,607 42,602 47,478 43,758 49,376 37,305 32,650 1.92%
  YoY % -14.07% -10.27% 8.50% -11.38% 32.36% 14.26% -
  Horiz. % 112.12% 130.48% 145.42% 134.02% 151.23% 114.26% 100.00%
Net Worth 146,126 161,971 145,246 128,510 104,592 86,671 85,191 9.41%
  YoY % -9.78% 11.52% 13.02% 22.87% 20.68% 1.74% -
  Horiz. % 171.53% 190.13% 170.49% 150.85% 122.77% 101.74% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 146,126 161,971 145,246 128,510 104,592 86,671 85,191 9.41%
  YoY % -9.78% 11.52% 13.02% 22.87% 20.68% 1.74% -
  Horiz. % 171.53% 190.13% 170.49% 150.85% 122.77% 101.74% 100.00%
NOSH 88,028 88,028 88,028 87,422 85,034 84,972 84,347 0.71%
  YoY % 0.00% 0.00% 0.69% 2.81% 0.07% 0.74% -
  Horiz. % 104.36% 104.36% 104.36% 103.64% 100.81% 100.74% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.57 % 5.84 % 11.92 % 12.54 % 12.98 % 3.92 % 1.17 % -11.29%
  YoY % -90.24% -51.01% -4.94% -3.39% 231.12% 235.04% -
  Horiz. % 48.72% 499.15% 1,018.80% 1,071.79% 1,109.40% 335.04% 100.00%
ROE 0.14 % 1.63 % 4.59 % 5.00 % 7.14 % 1.75 % 0.46 % -17.98%
  YoY % -91.41% -64.49% -8.20% -29.97% 308.00% 280.43% -
  Horiz. % 30.43% 354.35% 997.83% 1,086.96% 1,552.17% 380.43% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 41.82 51.40 61.24 57.23 66.73 45.69 39.17 1.10%
  YoY % -18.64% -16.07% 7.01% -14.24% 46.05% 16.65% -
  Horiz. % 106.77% 131.22% 156.34% 146.11% 170.36% 116.65% 100.00%
EPS 0.24 3.00 7.58 7.36 8.78 1.79 0.46 -10.27%
  YoY % -92.00% -60.42% 2.99% -16.17% 390.50% 289.13% -
  Horiz. % 52.17% 652.17% 1,647.83% 1,600.00% 1,908.70% 389.13% 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 1.6600 1.8400 1.6500 1.4700 1.2300 1.0200 1.0100 8.63%
  YoY % -9.78% 11.52% 12.24% 19.51% 20.59% 0.99% -
  Horiz. % 164.36% 182.18% 163.37% 145.54% 121.78% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 41.82 51.40 61.24 56.84 64.46 44.11 37.53 1.82%
  YoY % -18.64% -16.07% 7.74% -11.82% 46.13% 17.53% -
  Horiz. % 111.43% 136.96% 163.18% 151.45% 171.76% 117.53% 100.00%
EPS 0.24 3.00 7.58 7.31 8.48 1.73 0.44 -9.60%
  YoY % -92.00% -60.42% 3.69% -13.80% 390.17% 293.18% -
  Horiz. % 54.55% 681.82% 1,722.73% 1,661.36% 1,927.27% 393.18% 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 1.6600 1.8400 1.6500 1.4599 1.1882 0.9846 0.9678 9.40%
  YoY % -9.78% 11.52% 13.02% 22.87% 20.68% 1.74% -
  Horiz. % 171.52% 190.12% 170.49% 150.85% 122.77% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3000 4.2500 1.9000 2.4400 1.1500 0.3300 0.2900 -
P/RPS 3.11 8.27 3.10 4.26 1.72 0.72 0.74 27.02%
  YoY % -62.39% 166.77% -27.23% 147.67% 138.89% -2.70% -
  Horiz. % 420.27% 1,117.57% 418.92% 575.68% 232.43% 97.30% 100.00%
P/EPS 544.94 141.66 25.07 33.17 13.10 18.44 63.04 43.24%
  YoY % 284.68% 465.06% -24.42% 153.21% -28.96% -70.75% -
  Horiz. % 864.44% 224.71% 39.77% 52.62% 20.78% 29.25% 100.00%
EY 0.18 0.71 3.99 3.01 7.63 5.42 1.59 -30.44%
  YoY % -74.65% -82.21% 32.56% -60.55% 40.77% 240.88% -
  Horiz. % 11.32% 44.65% 250.94% 189.31% 479.87% 340.88% 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 0.78 2.31 1.15 1.66 0.93 0.32 0.29 17.92%
  YoY % -66.23% 100.87% -30.72% 78.49% 190.63% 10.34% -
  Horiz. % 268.97% 796.55% 396.55% 572.41% 320.69% 110.34% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 27/08/15 27/08/14 30/08/13 28/08/12 -
Price 1.6300 4.8000 1.9600 2.2000 1.2500 0.3300 0.3300 -
P/RPS 3.90 9.34 3.20 3.84 1.87 0.72 0.84 29.15%
  YoY % -58.24% 191.88% -16.67% 105.35% 159.72% -14.29% -
  Horiz. % 464.29% 1,111.90% 380.95% 457.14% 222.62% 85.71% 100.00%
P/EPS 683.26 159.99 25.86 29.91 14.24 18.44 71.74 45.57%
  YoY % 327.06% 518.68% -13.54% 110.04% -22.78% -74.30% -
  Horiz. % 952.41% 223.01% 36.05% 41.69% 19.85% 25.70% 100.00%
EY 0.15 0.63 3.87 3.34 7.02 5.42 1.39 -30.99%
  YoY % -76.19% -83.72% 15.87% -52.42% 29.52% 289.93% -
  Horiz. % 10.79% 45.32% 278.42% 240.29% 505.04% 389.93% 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 0.98 2.61 1.19 1.50 1.02 0.32 0.33 19.88%
  YoY % -62.45% 119.33% -20.67% 47.06% 218.75% -3.03% -
  Horiz. % 296.97% 790.91% 360.61% 454.55% 309.09% 96.97% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS