Highlights

[IQGROUP] YoY Quarter Result on 2015-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -43.53%    YoY -     -30.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 39,625 32,681 47,922 44,389 45,864 43,931 33,504 2.83%
  YoY % 21.25% -31.80% 7.96% -3.22% 4.40% 31.12% -
  Horiz. % 118.27% 97.54% 143.03% 132.49% 136.89% 131.12% 100.00%
PBT 499 -1,526 10,544 4,724 7,276 3,267 -304 -
  YoY % 132.70% -114.47% 123.20% -35.07% 122.71% 1,174.67% -
  Horiz. % -164.14% 501.97% -3,468.42% -1,553.95% -2,393.42% -1,074.67% 100.00%
Tax -223 452 -2,194 -1,199 -2,296 -791 -2 119.31%
  YoY % -149.34% 120.60% -82.99% 47.78% -190.27% -39,450.00% -
  Horiz. % 11,150.00% -22,600.00% 109,700.00% 59,950.00% 114,800.00% 39,550.00% 100.00%
NP 276 -1,074 8,350 3,525 4,980 2,476 -306 -
  YoY % 125.70% -112.86% 136.88% -29.22% 101.13% 909.15% -
  Horiz. % -90.20% 350.98% -2,728.76% -1,151.96% -1,627.45% -809.15% 100.00%
NP to SH 276 -1,074 8,350 3,506 5,053 2,476 -306 -
  YoY % 125.70% -112.86% 138.16% -30.62% 104.08% 909.15% -
  Horiz. % -90.20% 350.98% -2,728.76% -1,145.75% -1,651.31% -809.15% 100.00%
Tax Rate 44.69 % - % 20.81 % 25.38 % 31.56 % 24.21 % - % -
  YoY % 0.00% 0.00% -18.01% -19.58% 30.36% 0.00% -
  Horiz. % 184.59% 0.00% 85.96% 104.83% 130.36% 100.00% -
Total Cost 39,349 33,755 39,572 40,864 40,884 41,455 33,810 2.56%
  YoY % 16.57% -14.70% -3.16% -0.05% -1.38% 22.61% -
  Horiz. % 116.38% 99.84% 117.04% 120.86% 120.92% 122.61% 100.00%
Net Worth 141,725 153,168 159,330 139,462 118,792 96,997 84,149 9.07%
  YoY % -7.47% -3.87% 14.25% 17.40% 22.47% 15.27% -
  Horiz. % 168.42% 182.02% 189.34% 165.73% 141.17% 115.27% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 141,725 153,168 159,330 139,462 118,792 96,997 84,149 9.07%
  YoY % -7.47% -3.87% 14.25% 17.40% 22.47% 15.27% -
  Horiz. % 168.42% 182.02% 189.34% 165.73% 141.17% 115.27% 100.00%
NOSH 88,028 88,028 88,028 87,712 86,081 85,085 84,999 0.58%
  YoY % 0.00% 0.00% 0.36% 1.89% 1.17% 0.10% -
  Horiz. % 103.56% 103.56% 103.56% 103.19% 101.27% 100.10% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.70 % -3.29 % 17.42 % 7.94 % 10.86 % 5.64 % -0.91 % -
  YoY % 121.28% -118.89% 119.40% -26.89% 92.55% 719.78% -
  Horiz. % -76.92% 361.54% -1,914.29% -872.53% -1,193.41% -619.78% 100.00%
ROE 0.19 % -0.70 % 5.24 % 2.51 % 4.25 % 2.55 % -0.36 % -
  YoY % 127.14% -113.36% 108.76% -40.94% 66.67% 808.33% -
  Horiz. % -52.78% 194.44% -1,455.56% -697.22% -1,180.56% -708.33% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.01 37.13 54.44 50.61 53.28 51.63 39.42 2.23%
  YoY % 21.22% -31.80% 7.57% -5.01% 3.20% 30.97% -
  Horiz. % 114.18% 94.19% 138.10% 128.39% 135.16% 130.97% 100.00%
EPS 0.31 -1.22 9.49 4.00 5.87 2.91 -0.36 -
  YoY % 125.41% -112.86% 137.25% -31.86% 101.72% 908.33% -
  Horiz. % -86.11% 338.89% -2,636.11% -1,111.11% -1,630.56% -808.33% 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 1.6100 1.7400 1.8100 1.5900 1.3800 1.1400 0.9900 8.44%
  YoY % -7.47% -3.87% 13.84% 15.22% 21.05% 15.15% -
  Horiz. % 162.63% 175.76% 182.83% 160.61% 139.39% 115.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.01 37.13 54.44 50.43 52.10 49.91 38.06 2.83%
  YoY % 21.22% -31.80% 7.95% -3.21% 4.39% 31.14% -
  Horiz. % 118.26% 97.56% 143.04% 132.50% 136.89% 131.14% 100.00%
EPS 0.31 -1.22 9.49 3.98 5.74 2.81 -0.35 -
  YoY % 125.41% -112.86% 138.44% -30.66% 104.27% 902.86% -
  Horiz. % -88.57% 348.57% -2,711.43% -1,137.14% -1,640.00% -802.86% 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 1.6100 1.7400 1.8100 1.5843 1.3495 1.1019 0.9559 9.07%
  YoY % -7.47% -3.87% 14.25% 17.40% 22.47% 15.27% -
  Horiz. % 168.43% 182.03% 189.35% 165.74% 141.18% 115.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.2400 1.9900 2.5500 2.0800 1.5900 0.8050 0.4500 -
P/RPS 2.75 5.36 4.68 4.11 2.98 1.56 1.14 15.80%
  YoY % -48.69% 14.53% 13.87% 37.92% 91.03% 36.84% -
  Horiz. % 241.23% 470.18% 410.53% 360.53% 261.40% 136.84% 100.00%
P/EPS 395.49 -163.11 26.88 52.04 27.09 27.66 -125.00 -
  YoY % 342.47% -706.81% -48.35% 92.10% -2.06% 122.13% -
  Horiz. % -316.39% 130.49% -21.50% -41.63% -21.67% -22.13% 100.00%
EY 0.25 -0.61 3.72 1.92 3.69 3.61 -0.80 -
  YoY % 140.98% -116.40% 93.75% -47.97% 2.22% 551.25% -
  Horiz. % -31.25% 76.25% -465.00% -240.00% -461.25% -451.25% 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 0.77 1.14 1.41 1.31 1.15 0.71 0.45 9.36%
  YoY % -32.46% -19.15% 7.63% 13.91% 61.97% 57.78% -
  Horiz. % 171.11% 253.33% 313.33% 291.11% 255.56% 157.78% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 24/02/14 25/02/13 -
Price 1.2300 1.7800 2.9400 2.0100 2.3400 1.4700 0.3700 -
P/RPS 2.73 4.79 5.40 3.97 4.39 2.85 0.94 19.44%
  YoY % -43.01% -11.30% 36.02% -9.57% 54.04% 203.19% -
  Horiz. % 290.43% 509.57% 574.47% 422.34% 467.02% 303.19% 100.00%
P/EPS 392.30 -145.89 30.99 50.29 39.86 50.52 -102.78 -
  YoY % 368.90% -570.76% -38.38% 26.17% -21.10% 149.15% -
  Horiz. % -381.69% 141.94% -30.15% -48.93% -38.78% -49.15% 100.00%
EY 0.25 -0.69 3.23 1.99 2.51 1.98 -0.97 -
  YoY % 136.23% -121.36% 62.31% -20.72% 26.77% 304.12% -
  Horiz. % -25.77% 71.13% -332.99% -205.15% -258.76% -204.12% 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 0.76 1.02 1.62 1.26 1.70 1.29 0.37 12.74%
  YoY % -25.49% -37.04% 28.57% -25.88% 31.78% 248.65% -
  Horiz. % 205.41% 275.68% 437.84% 340.54% 459.46% 348.65% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers