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.
 


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
 
 

656  153  372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+0.015 

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
Partners & Brokers