Highlights

[IQGROUP] YoY Quarter Result on 2012-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -35.40%    YoY -     72.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 44,389 45,864 43,931 33,504 36,499 32,714 34,449 4.31%
  YoY % -3.22% 4.40% 31.12% -8.21% 11.57% -5.04% -
  Horiz. % 128.85% 133.14% 127.52% 97.26% 105.95% 94.96% 100.00%
PBT 4,724 7,276 3,267 -304 -1,935 -1,287 1,644 19.22%
  YoY % -35.07% 122.71% 1,174.67% 84.29% -50.35% -178.28% -
  Horiz. % 287.35% 442.58% 198.72% -18.49% -117.70% -78.28% 100.00%
Tax -1,199 -2,296 -791 -2 804 -343 459 -
  YoY % 47.78% -190.27% -39,450.00% -100.25% 334.40% -174.73% -
  Horiz. % -261.22% -500.22% -172.33% -0.44% 175.16% -74.73% 100.00%
NP 3,525 4,980 2,476 -306 -1,131 -1,630 2,103 8.99%
  YoY % -29.22% 101.13% 909.15% 72.94% 30.61% -177.51% -
  Horiz. % 167.62% 236.80% 117.74% -14.55% -53.78% -77.51% 100.00%
NP to SH 3,506 5,053 2,476 -306 -1,131 -1,630 2,103 8.89%
  YoY % -30.62% 104.08% 909.15% 72.94% 30.61% -177.51% -
  Horiz. % 166.71% 240.28% 117.74% -14.55% -53.78% -77.51% 100.00%
Tax Rate 25.38 % 31.56 % 24.21 % - % - % - % -27.92 % -
  YoY % -19.58% 30.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -90.90% -113.04% -86.71% 0.00% 0.00% 0.00% 100.00%
Total Cost 40,864 40,884 41,455 33,810 37,630 34,344 32,346 3.97%
  YoY % -0.05% -1.38% 22.61% -10.15% 9.57% 6.18% -
  Horiz. % 126.33% 126.40% 128.16% 104.53% 116.34% 106.18% 100.00%
Net Worth 139,462 118,792 96,997 84,149 85,849 89,140 111,535 3.79%
  YoY % 17.40% 22.47% 15.27% -1.98% -3.69% -20.08% -
  Horiz. % 125.04% 106.51% 86.97% 75.45% 76.97% 79.92% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 139,462 118,792 96,997 84,149 85,849 89,140 111,535 3.79%
  YoY % 17.40% 22.47% 15.27% -1.98% -3.69% -20.08% -
  Horiz. % 125.04% 106.51% 86.97% 75.45% 76.97% 79.92% 100.00%
NOSH 87,712 86,081 85,085 84,999 85,000 84,895 85,141 0.50%
  YoY % 1.89% 1.17% 0.10% -0.00% 0.12% -0.29% -
  Horiz. % 103.02% 101.10% 99.93% 99.83% 99.83% 99.71% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.94 % 10.86 % 5.64 % -0.91 % -3.10 % -4.98 % 6.10 % 4.49%
  YoY % -26.89% 92.55% 719.78% 70.65% 37.75% -181.64% -
  Horiz. % 130.16% 178.03% 92.46% -14.92% -50.82% -81.64% 100.00%
ROE 2.51 % 4.25 % 2.55 % -0.36 % -1.32 % -1.83 % 1.89 % 4.84%
  YoY % -40.94% 66.67% 808.33% 72.73% 27.87% -196.83% -
  Horiz. % 132.80% 224.87% 134.92% -19.05% -69.84% -96.83% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 50.61 53.28 51.63 39.42 42.94 38.53 40.46 3.80%
  YoY % -5.01% 3.20% 30.97% -8.20% 11.45% -4.77% -
  Horiz. % 125.09% 131.69% 127.61% 97.43% 106.13% 95.23% 100.00%
EPS 4.00 5.87 2.91 -0.36 -1.33 -1.92 2.47 8.36%
  YoY % -31.86% 101.72% 908.33% 72.93% 30.73% -177.73% -
  Horiz. % 161.94% 237.65% 117.81% -14.57% -53.85% -77.73% 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 1.5900 1.3800 1.1400 0.9900 1.0100 1.0500 1.3100 3.28%
  YoY % 15.22% 21.05% 15.15% -1.98% -3.81% -19.85% -
  Horiz. % 121.37% 105.34% 87.02% 75.57% 77.10% 80.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 50.43 52.10 49.91 38.06 41.46 37.16 39.13 4.32%
  YoY % -3.21% 4.39% 31.14% -8.20% 11.57% -5.03% -
  Horiz. % 128.88% 133.15% 127.55% 97.27% 105.95% 94.97% 100.00%
EPS 3.98 5.74 2.81 -0.35 -1.28 -1.85 2.39 8.87%
  YoY % -30.66% 104.27% 902.86% 72.66% 30.81% -177.41% -
  Horiz. % 166.53% 240.17% 117.57% -14.64% -53.56% -77.41% 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 1.5843 1.3495 1.1019 0.9559 0.9753 1.0126 1.2670 3.79%
  YoY % 17.40% 22.47% 15.27% -1.99% -3.68% -20.08% -
  Horiz. % 125.04% 106.51% 86.97% 75.45% 76.98% 79.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.0800 1.5900 0.8050 0.4500 0.3300 0.3600 0.8000 -
P/RPS 4.11 2.98 1.56 1.14 0.77 0.93 1.98 12.94%
  YoY % 37.92% 91.03% 36.84% 48.05% -17.20% -53.03% -
  Horiz. % 207.58% 150.51% 78.79% 57.58% 38.89% 46.97% 100.00%
P/EPS 52.04 27.09 27.66 -125.00 -24.80 -18.75 32.39 8.22%
  YoY % 92.10% -2.06% 122.13% -404.03% -32.27% -157.89% -
  Horiz. % 160.67% 83.64% 85.40% -385.92% -76.57% -57.89% 100.00%
EY 1.92 3.69 3.61 -0.80 -4.03 -5.33 3.09 -7.62%
  YoY % -47.97% 2.22% 551.25% 80.15% 24.39% -272.49% -
  Horiz. % 62.14% 119.42% 116.83% -25.89% -130.42% -172.49% 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 1.31 1.15 0.71 0.45 0.33 0.34 0.61 13.58%
  YoY % 13.91% 61.97% 57.78% 36.36% -2.94% -44.26% -
  Horiz. % 214.75% 188.52% 116.39% 73.77% 54.10% 55.74% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 -
Price 2.0100 2.3400 1.4700 0.3700 0.2900 0.3800 0.5100 -
P/RPS 3.97 4.39 2.85 0.94 0.68 0.99 1.26 21.07%
  YoY % -9.57% 54.04% 203.19% 38.24% -31.31% -21.43% -
  Horiz. % 315.08% 348.41% 226.19% 74.60% 53.97% 78.57% 100.00%
P/EPS 50.29 39.86 50.52 -102.78 -21.79 -19.79 20.65 15.98%
  YoY % 26.17% -21.10% 149.15% -371.68% -10.11% -195.84% -
  Horiz. % 243.54% 193.03% 244.65% -497.72% -105.52% -95.84% 100.00%
EY 1.99 2.51 1.98 -0.97 -4.59 -5.05 4.84 -13.76%
  YoY % -20.72% 26.77% 304.12% 78.87% 9.11% -204.34% -
  Horiz. % 41.12% 51.86% 40.91% -20.04% -94.83% -104.34% 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 1.26 1.70 1.29 0.37 0.29 0.36 0.39 21.58%
  YoY % -25.88% 31.78% 248.65% 27.59% -19.44% -7.69% -
  Horiz. % 323.08% 435.90% 330.77% 94.87% 74.36% 92.31% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers