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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
7. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers