Highlights

[IQGROUP] YoY Quarter Result on 2017-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -340.16%    YoY -     -112.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 31,500 28,894 39,625 32,681 47,922 44,389 45,864 -6.06%
  YoY % 9.02% -27.08% 21.25% -31.80% 7.96% -3.22% -
  Horiz. % 68.68% 63.00% 86.40% 71.26% 104.49% 96.78% 100.00%
PBT 797 -5,382 499 -1,526 10,544 4,724 7,276 -30.81%
  YoY % 114.81% -1,178.56% 132.70% -114.47% 123.20% -35.07% -
  Horiz. % 10.95% -73.97% 6.86% -20.97% 144.91% 64.93% 100.00%
Tax 404 -1,751 -223 452 -2,194 -1,199 -2,296 -
  YoY % 123.07% -685.20% -149.34% 120.60% -82.99% 47.78% -
  Horiz. % -17.60% 76.26% 9.71% -19.69% 95.56% 52.22% 100.00%
NP 1,201 -7,133 276 -1,074 8,350 3,525 4,980 -21.09%
  YoY % 116.84% -2,684.42% 125.70% -112.86% 136.88% -29.22% -
  Horiz. % 24.12% -143.23% 5.54% -21.57% 167.67% 70.78% 100.00%
NP to SH 1,201 -7,133 276 -1,074 8,350 3,506 5,053 -21.28%
  YoY % 116.84% -2,684.42% 125.70% -112.86% 138.16% -30.62% -
  Horiz. % 23.77% -141.16% 5.46% -21.25% 165.25% 69.38% 100.00%
Tax Rate -50.69 % - % 44.69 % - % 20.81 % 25.38 % 31.56 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -18.01% -19.58% -
  Horiz. % -160.61% 0.00% 141.60% 0.00% 65.94% 80.42% 100.00%
Total Cost 30,299 36,027 39,349 33,755 39,572 40,864 40,884 -4.87%
  YoY % -15.90% -8.44% 16.57% -14.70% -3.16% -0.05% -
  Horiz. % 74.11% 88.12% 96.25% 82.56% 96.79% 99.95% 100.00%
Net Worth 125,880 126,760 141,725 153,168 159,330 139,462 118,792 0.97%
  YoY % -0.69% -10.56% -7.47% -3.87% 14.25% 17.40% -
  Horiz. % 105.97% 106.71% 119.30% 128.94% 134.12% 117.40% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 125,880 126,760 141,725 153,168 159,330 139,462 118,792 0.97%
  YoY % -0.69% -10.56% -7.47% -3.87% 14.25% 17.40% -
  Horiz. % 105.97% 106.71% 119.30% 128.94% 134.12% 117.40% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 87,712 86,081 0.37%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.36% 1.89% -
  Horiz. % 102.26% 102.26% 102.26% 102.26% 102.26% 101.89% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.81 % -24.69 % 0.70 % -3.29 % 17.42 % 7.94 % 10.86 % -16.01%
  YoY % 115.43% -3,627.14% 121.28% -118.89% 119.40% -26.89% -
  Horiz. % 35.08% -227.35% 6.45% -30.29% 160.41% 73.11% 100.00%
ROE 0.95 % -5.63 % 0.19 % -0.70 % 5.24 % 2.51 % 4.25 % -22.08%
  YoY % 116.87% -3,063.16% 127.14% -113.36% 108.76% -40.94% -
  Horiz. % 22.35% -132.47% 4.47% -16.47% 123.29% 59.06% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 35.78 32.82 45.01 37.13 54.44 50.61 53.28 -6.42%
  YoY % 9.02% -27.08% 21.22% -31.80% 7.57% -5.01% -
  Horiz. % 67.15% 61.60% 84.48% 69.69% 102.18% 94.99% 100.00%
EPS 1.36 -8.10 0.31 -1.22 9.49 4.00 5.87 -21.61%
  YoY % 116.79% -2,712.90% 125.41% -112.86% 137.25% -31.86% -
  Horiz. % 23.17% -137.99% 5.28% -20.78% 161.67% 68.14% 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 1.4300 1.4400 1.6100 1.7400 1.8100 1.5900 1.3800 0.59%
  YoY % -0.69% -10.56% -7.47% -3.87% 13.84% 15.22% -
  Horiz. % 103.62% 104.35% 116.67% 126.09% 131.16% 115.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 35.78 32.82 45.01 37.13 54.44 50.43 52.10 -6.07%
  YoY % 9.02% -27.08% 21.22% -31.80% 7.95% -3.21% -
  Horiz. % 68.68% 62.99% 86.39% 71.27% 104.49% 96.79% 100.00%
EPS 1.36 -8.10 0.31 -1.22 9.49 3.98 5.74 -21.32%
  YoY % 116.79% -2,712.90% 125.41% -112.86% 138.44% -30.66% -
  Horiz. % 23.69% -141.11% 5.40% -21.25% 165.33% 69.34% 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 1.4300 1.4400 1.6100 1.7400 1.8100 1.5843 1.3495 0.97%
  YoY % -0.69% -10.56% -7.47% -3.87% 14.25% 17.40% -
  Horiz. % 105.97% 106.71% 119.30% 128.94% 134.12% 117.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.9600 0.7600 1.2400 1.9900 2.5500 2.0800 1.5900 -
P/RPS 2.68 2.32 2.75 5.36 4.68 4.11 2.98 -1.75%
  YoY % 15.52% -15.64% -48.69% 14.53% 13.87% 37.92% -
  Horiz. % 89.93% 77.85% 92.28% 179.87% 157.05% 137.92% 100.00%
P/EPS 70.36 -9.38 395.49 -163.11 26.88 52.04 27.09 17.23%
  YoY % 850.11% -102.37% 342.47% -706.81% -48.35% 92.10% -
  Horiz. % 259.73% -34.63% 1,459.91% -602.10% 99.22% 192.10% 100.00%
EY 1.42 -10.66 0.25 -0.61 3.72 1.92 3.69 -14.70%
  YoY % 113.32% -4,364.00% 140.98% -116.40% 93.75% -47.97% -
  Horiz. % 38.48% -288.89% 6.78% -16.53% 100.81% 52.03% 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 0.67 0.53 0.77 1.14 1.41 1.31 1.15 -8.60%
  YoY % 26.42% -31.17% -32.46% -19.15% 7.63% 13.91% -
  Horiz. % 58.26% 46.09% 66.96% 99.13% 122.61% 113.91% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 27/02/18 27/02/17 25/02/16 25/02/15 -
Price 1.0700 0.6300 1.2300 1.7800 2.9400 2.0100 2.3400 -
P/RPS 2.99 1.92 2.73 4.79 5.40 3.97 4.39 -6.19%
  YoY % 55.73% -29.67% -43.01% -11.30% 36.02% -9.57% -
  Horiz. % 68.11% 43.74% 62.19% 109.11% 123.01% 90.43% 100.00%
P/EPS 78.43 -7.77 392.30 -145.89 30.99 50.29 39.86 11.93%
  YoY % 1,109.40% -101.98% 368.90% -570.76% -38.38% 26.17% -
  Horiz. % 196.76% -19.49% 984.19% -366.01% 77.75% 126.17% 100.00%
EY 1.28 -12.86 0.25 -0.69 3.23 1.99 2.51 -10.61%
  YoY % 109.95% -5,244.00% 136.23% -121.36% 62.31% -20.72% -
  Horiz. % 51.00% -512.35% 9.96% -27.49% 128.69% 79.28% 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 0.75 0.44 0.76 1.02 1.62 1.26 1.70 -12.74%
  YoY % 70.45% -42.11% -25.49% -37.04% 28.57% -25.88% -
  Horiz. % 44.12% 25.88% 44.71% 60.00% 95.29% 74.12% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

270  465  554  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.38-0.015 
 PUC 0.185+0.005 
 M3TECH 0.055-0.01 
 RESINTC 0.715+0.12 
 DNEX 0.705-0.015 
 FOCUS 0.040.00 
 TANCO 0.205-0.005 
 DSONIC 0.47+0.01 
 SERSOL 0.550.00 
 SALUTE 0.62+0.02 
PARTNERS & BROKERS