Highlights

[IQGROUP] YoY Quarter Result on 2013-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -63.36%    YoY -     909.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 47,922 44,389 45,864 43,931 33,504 36,499 32,714 6.56%
  YoY % 7.96% -3.22% 4.40% 31.12% -8.21% 11.57% -
  Horiz. % 146.49% 135.69% 140.20% 134.29% 102.41% 111.57% 100.00%
PBT 10,544 4,724 7,276 3,267 -304 -1,935 -1,287 -
  YoY % 123.20% -35.07% 122.71% 1,174.67% 84.29% -50.35% -
  Horiz. % -819.27% -367.06% -565.35% -253.85% 23.62% 150.35% 100.00%
Tax -2,194 -1,199 -2,296 -791 -2 804 -343 36.21%
  YoY % -82.99% 47.78% -190.27% -39,450.00% -100.25% 334.40% -
  Horiz. % 639.65% 349.56% 669.39% 230.61% 0.58% -234.40% 100.00%
NP 8,350 3,525 4,980 2,476 -306 -1,131 -1,630 -
  YoY % 136.88% -29.22% 101.13% 909.15% 72.94% 30.61% -
  Horiz. % -512.27% -216.26% -305.52% -151.90% 18.77% 69.39% 100.00%
NP to SH 8,350 3,506 5,053 2,476 -306 -1,131 -1,630 -
  YoY % 138.16% -30.62% 104.08% 909.15% 72.94% 30.61% -
  Horiz. % -512.27% -215.09% -310.00% -151.90% 18.77% 69.39% 100.00%
Tax Rate 20.81 % 25.38 % 31.56 % 24.21 % - % - % - % -
  YoY % -18.01% -19.58% 30.36% 0.00% 0.00% 0.00% -
  Horiz. % 85.96% 104.83% 130.36% 100.00% - - -
Total Cost 39,572 40,864 40,884 41,455 33,810 37,630 34,344 2.39%
  YoY % -3.16% -0.05% -1.38% 22.61% -10.15% 9.57% -
  Horiz. % 115.22% 118.98% 119.04% 120.71% 98.45% 109.57% 100.00%
Net Worth 159,330 139,462 118,792 96,997 84,149 85,849 89,140 10.15%
  YoY % 14.25% 17.40% 22.47% 15.27% -1.98% -3.69% -
  Horiz. % 178.74% 156.45% 133.26% 108.81% 94.40% 96.31% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 159,330 139,462 118,792 96,997 84,149 85,849 89,140 10.15%
  YoY % 14.25% 17.40% 22.47% 15.27% -1.98% -3.69% -
  Horiz. % 178.74% 156.45% 133.26% 108.81% 94.40% 96.31% 100.00%
NOSH 88,028 87,712 86,081 85,085 84,999 85,000 84,895 0.61%
  YoY % 0.36% 1.89% 1.17% 0.10% -0.00% 0.12% -
  Horiz. % 103.69% 103.32% 101.40% 100.22% 100.12% 100.12% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.42 % 7.94 % 10.86 % 5.64 % -0.91 % -3.10 % -4.98 % -
  YoY % 119.40% -26.89% 92.55% 719.78% 70.65% 37.75% -
  Horiz. % -349.80% -159.44% -218.07% -113.25% 18.27% 62.25% 100.00%
ROE 5.24 % 2.51 % 4.25 % 2.55 % -0.36 % -1.32 % -1.83 % -
  YoY % 108.76% -40.94% 66.67% 808.33% 72.73% 27.87% -
  Horiz. % -286.34% -137.16% -232.24% -139.34% 19.67% 72.13% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.44 50.61 53.28 51.63 39.42 42.94 38.53 5.92%
  YoY % 7.57% -5.01% 3.20% 30.97% -8.20% 11.45% -
  Horiz. % 141.29% 131.35% 138.28% 134.00% 102.31% 111.45% 100.00%
EPS 9.49 4.00 5.87 2.91 -0.36 -1.33 -1.92 -
  YoY % 137.25% -31.86% 101.72% 908.33% 72.93% 30.73% -
  Horiz. % -494.27% -208.33% -305.73% -151.56% 18.75% 69.27% 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 1.8100 1.5900 1.3800 1.1400 0.9900 1.0100 1.0500 9.49%
  YoY % 13.84% 15.22% 21.05% 15.15% -1.98% -3.81% -
  Horiz. % 172.38% 151.43% 131.43% 108.57% 94.29% 96.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.44 50.43 52.10 49.91 38.06 41.46 37.16 6.57%
  YoY % 7.95% -3.21% 4.39% 31.14% -8.20% 11.57% -
  Horiz. % 146.50% 135.71% 140.20% 134.31% 102.42% 111.57% 100.00%
EPS 9.49 3.98 5.74 2.81 -0.35 -1.28 -1.85 -
  YoY % 138.44% -30.66% 104.27% 902.86% 72.66% 30.81% -
  Horiz. % -512.97% -215.14% -310.27% -151.89% 18.92% 69.19% 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 1.8100 1.5843 1.3495 1.1019 0.9559 0.9753 1.0126 10.15%
  YoY % 14.25% 17.40% 22.47% 15.27% -1.99% -3.68% -
  Horiz. % 178.75% 156.46% 133.27% 108.82% 94.40% 96.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.5500 2.0800 1.5900 0.8050 0.4500 0.3300 0.3600 -
P/RPS 4.68 4.11 2.98 1.56 1.14 0.77 0.93 30.87%
  YoY % 13.87% 37.92% 91.03% 36.84% 48.05% -17.20% -
  Horiz. % 503.23% 441.94% 320.43% 167.74% 122.58% 82.80% 100.00%
P/EPS 26.88 52.04 27.09 27.66 -125.00 -24.80 -18.75 -
  YoY % -48.35% 92.10% -2.06% 122.13% -404.03% -32.27% -
  Horiz. % -143.36% -277.55% -144.48% -147.52% 666.67% 132.27% 100.00%
EY 3.72 1.92 3.69 3.61 -0.80 -4.03 -5.33 -
  YoY % 93.75% -47.97% 2.22% 551.25% 80.15% 24.39% -
  Horiz. % -69.79% -36.02% -69.23% -67.73% 15.01% 75.61% 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 1.41 1.31 1.15 0.71 0.45 0.33 0.34 26.73%
  YoY % 7.63% 13.91% 61.97% 57.78% 36.36% -2.94% -
  Horiz. % 414.71% 385.29% 338.24% 208.82% 132.35% 97.06% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.9400 2.0100 2.3400 1.4700 0.3700 0.2900 0.3800 -
P/RPS 5.40 3.97 4.39 2.85 0.94 0.68 0.99 32.64%
  YoY % 36.02% -9.57% 54.04% 203.19% 38.24% -31.31% -
  Horiz. % 545.45% 401.01% 443.43% 287.88% 94.95% 68.69% 100.00%
P/EPS 30.99 50.29 39.86 50.52 -102.78 -21.79 -19.79 -
  YoY % -38.38% 26.17% -21.10% 149.15% -371.68% -10.11% -
  Horiz. % -156.59% -254.12% -201.41% -255.28% 519.35% 110.11% 100.00%
EY 3.23 1.99 2.51 1.98 -0.97 -4.59 -5.05 -
  YoY % 62.31% -20.72% 26.77% 304.12% 78.87% 9.11% -
  Horiz. % -63.96% -39.41% -49.70% -39.21% 19.21% 90.89% 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 1.62 1.26 1.70 1.29 0.37 0.29 0.36 28.46%
  YoY % 28.57% -25.88% 31.78% 248.65% 27.59% -19.44% -
  Horiz. % 450.00% 350.00% 472.22% 358.33% 102.78% 80.56% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

519  192  593  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.06+0.01 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 MRDIY 1.76+0.01 
 VIVOCOM 0.04-0.005 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS