Highlights

[IQGROUP] YoY Quarter Result on 2012-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     346.42%    YoY -     146.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 38,926 37,102 37,680 35,301 29,175 36,970 43,442 -1.81%
  YoY % 4.92% -1.53% 6.74% 21.00% -21.08% -14.90% -
  Horiz. % 89.60% 85.41% 86.74% 81.26% 67.16% 85.10% 100.00%
PBT 3,344 -100 2,631 3,811 -5,417 -14,030 -614 -
  YoY % 3,444.00% -103.80% -30.96% 170.35% 61.39% -2,185.02% -
  Horiz. % -544.63% 16.29% -428.50% -620.68% 882.25% 2,285.02% 100.00%
Tax -1,068 308 -1,863 -1,024 -564 481 -189 33.44%
  YoY % -446.75% 116.53% -81.93% -81.56% -217.26% 354.50% -
  Horiz. % 565.08% -162.96% 985.71% 541.80% 298.41% -254.50% 100.00%
NP 2,276 208 768 2,787 -5,981 -13,549 -803 -
  YoY % 994.23% -72.92% -72.44% 146.60% 55.86% -1,587.30% -
  Horiz. % -283.44% -25.90% -95.64% -347.07% 744.83% 1,687.30% 100.00%
NP to SH 2,127 461 768 2,787 -5,981 -13,549 -803 -
  YoY % 361.39% -39.97% -72.44% 146.60% 55.86% -1,587.30% -
  Horiz. % -264.88% -57.41% -95.64% -347.07% 744.83% 1,687.30% 100.00%
Tax Rate 31.94 % - % 70.81 % 26.87 % - % - % - % -
  YoY % 0.00% 0.00% 163.53% 0.00% 0.00% 0.00% -
  Horiz. % 118.87% 0.00% 263.53% 100.00% - - -
Total Cost 36,650 36,894 36,912 32,514 35,156 50,519 44,245 -3.09%
  YoY % -0.66% -0.05% 13.53% -7.52% -30.41% 14.18% -
  Horiz. % 82.83% 83.39% 83.43% 73.49% 79.46% 114.18% 100.00%
Net Worth 118,938 96,468 84,480 83,324 82,408 96,900 113,615 0.77%
  YoY % 23.29% 14.19% 1.39% 1.11% -14.95% -14.71% -
  Horiz. % 104.68% 84.91% 74.36% 73.34% 72.53% 85.29% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 34 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 1.63 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 118,938 96,468 84,480 83,324 82,408 96,900 113,615 0.77%
  YoY % 23.29% 14.19% 1.39% 1.11% -14.95% -14.71% -
  Horiz. % 104.68% 84.91% 74.36% 73.34% 72.53% 85.29% 100.00%
NOSH 86,816 85,370 85,333 85,024 84,957 85,000 85,425 0.27%
  YoY % 1.69% 0.04% 0.36% 0.08% -0.05% -0.50% -
  Horiz. % 101.63% 99.94% 99.89% 99.53% 99.45% 99.50% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.85 % 0.56 % 2.04 % 7.89 % -20.50 % -36.65 % -1.85 % -
  YoY % 944.64% -72.55% -74.14% 138.49% 44.07% -1,881.08% -
  Horiz. % -316.22% -30.27% -110.27% -426.49% 1,108.11% 1,981.08% 100.00%
ROE 1.79 % 0.48 % 0.91 % 3.34 % -7.26 % -13.98 % -0.71 % -
  YoY % 272.92% -47.25% -72.75% 146.01% 48.07% -1,869.01% -
  Horiz. % -252.11% -67.61% -128.17% -470.42% 1,022.54% 1,969.01% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 44.84 43.46 44.16 41.52 34.34 43.49 50.85 -2.07%
  YoY % 3.18% -1.59% 6.36% 20.91% -21.04% -14.47% -
  Horiz. % 88.18% 85.47% 86.84% 81.65% 67.53% 85.53% 100.00%
EPS 2.45 0.54 0.90 3.28 -7.04 -15.94 -0.94 -
  YoY % 353.70% -40.00% -72.56% 146.59% 55.83% -1,595.74% -
  Horiz. % -260.64% -57.45% -95.74% -348.94% 748.94% 1,695.74% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.3700 1.1300 0.9900 0.9800 0.9700 1.1400 1.3300 0.49%
  YoY % 21.24% 14.14% 1.02% 1.03% -14.91% -14.29% -
  Horiz. % 103.01% 84.96% 74.44% 73.68% 72.93% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 44.22 42.15 42.80 40.10 33.14 42.00 49.35 -1.81%
  YoY % 4.91% -1.52% 6.73% 21.00% -21.10% -14.89% -
  Horiz. % 89.60% 85.41% 86.73% 81.26% 67.15% 85.11% 100.00%
EPS 2.42 0.52 0.87 3.17 -6.79 -15.39 -0.91 -
  YoY % 365.38% -40.23% -72.56% 146.69% 55.88% -1,591.21% -
  Horiz. % -265.93% -57.14% -95.60% -348.35% 746.15% 1,691.21% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.3511 1.0959 0.9597 0.9466 0.9362 1.1008 1.2907 0.76%
  YoY % 23.29% 14.19% 1.38% 1.11% -14.95% -14.71% -
  Horiz. % 104.68% 84.91% 74.36% 73.34% 72.53% 85.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.7000 1.3200 0.4100 0.3100 0.4000 0.5100 0.7000 -
P/RPS 6.02 3.04 0.93 0.75 1.16 1.17 1.38 27.81%
  YoY % 98.03% 226.88% 24.00% -35.34% -0.85% -15.22% -
  Horiz. % 436.23% 220.29% 67.39% 54.35% 84.06% 84.78% 100.00%
P/EPS 110.20 244.44 45.56 9.46 -5.68 -3.20 -74.47 -
  YoY % -54.92% 436.52% 381.61% 266.55% -77.50% 95.70% -
  Horiz. % -147.98% -328.24% -61.18% -12.70% 7.63% 4.30% 100.00%
EY 0.91 0.41 2.20 10.57 -17.60 -31.25 -1.34 -
  YoY % 121.95% -81.36% -79.19% 160.06% 43.68% -2,232.09% -
  Horiz. % -67.91% -30.60% -164.18% -788.81% 1,313.43% 2,332.09% 100.00%
DY 0.01 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. % 100.00% - - - - - -
P/NAPS 1.97 1.17 0.41 0.32 0.41 0.45 0.53 24.45%
  YoY % 68.38% 185.37% 28.13% -21.95% -8.89% -15.09% -
  Horiz. % 371.70% 220.75% 77.36% 60.38% 77.36% 84.91% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 28/05/12 30/05/11 08/07/10 29/05/09 -
Price 2.7600 1.2800 0.3100 0.3000 0.3800 0.3800 0.5100 -
P/RPS 6.16 2.95 0.70 0.72 1.11 0.87 1.00 35.37%
  YoY % 108.81% 321.43% -2.78% -35.14% 27.59% -13.00% -
  Horiz. % 616.00% 295.00% 70.00% 72.00% 111.00% 87.00% 100.00%
P/EPS 112.65 237.04 34.44 9.15 -5.40 -2.38 -54.26 -
  YoY % -52.48% 588.27% 276.39% 269.44% -126.89% 95.61% -
  Horiz. % -207.61% -436.86% -63.47% -16.86% 9.95% 4.39% 100.00%
EY 0.89 0.42 2.90 10.93 -18.53 -41.95 -1.84 -
  YoY % 111.90% -85.52% -73.47% 158.99% 55.83% -2,179.89% -
  Horiz. % -48.37% -22.83% -157.61% -594.02% 1,007.07% 2,279.89% 100.00%
DY 0.01 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. % 100.00% - - - - - -
P/NAPS 2.01 1.13 0.31 0.31 0.39 0.33 0.38 31.98%
  YoY % 77.88% 264.52% 0.00% -20.51% 18.18% -13.16% -
  Horiz. % 528.95% 297.37% 81.58% 81.58% 102.63% 86.84% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

113  811  448  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.255-0.055 
 PASUKGB 0.09-0.035 
 VSOLAR 0.04-0.005 
 XOX 0.18-0.005 
 IRIS 0.255-0.065 
 BINTAI 0.685-0.09 
 PHB 0.0250.00 
 IKHMAS 0.175-0.01 
 FINTEC 0.10-0.01 

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!
PARTNERS & BROKERS