Highlights

[IQGROUP] YoY Quarter Result on 2013-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     350.98%    YoY -     -72.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 51,121 38,926 37,102 37,680 35,301 29,175 36,970 5.54%
  YoY % 31.33% 4.92% -1.53% 6.74% 21.00% -21.08% -
  Horiz. % 138.28% 105.29% 100.36% 101.92% 95.49% 78.92% 100.00%
PBT 6,494 3,344 -100 2,631 3,811 -5,417 -14,030 -
  YoY % 94.20% 3,444.00% -103.80% -30.96% 170.35% 61.39% -
  Horiz. % -46.29% -23.83% 0.71% -18.75% -27.16% 38.61% 100.00%
Tax -1,849 -1,068 308 -1,863 -1,024 -564 481 -
  YoY % -73.13% -446.75% 116.53% -81.93% -81.56% -217.26% -
  Horiz. % -384.41% -222.04% 64.03% -387.32% -212.89% -117.26% 100.00%
NP 4,645 2,276 208 768 2,787 -5,981 -13,549 -
  YoY % 104.09% 994.23% -72.92% -72.44% 146.60% 55.86% -
  Horiz. % -34.28% -16.80% -1.54% -5.67% -20.57% 44.14% 100.00%
NP to SH 4,710 2,127 461 768 2,787 -5,981 -13,549 -
  YoY % 121.44% 361.39% -39.97% -72.44% 146.60% 55.86% -
  Horiz. % -34.76% -15.70% -3.40% -5.67% -20.57% 44.14% 100.00%
Tax Rate 28.47 % 31.94 % - % 70.81 % 26.87 % - % - % -
  YoY % -10.86% 0.00% 0.00% 163.53% 0.00% 0.00% -
  Horiz. % 105.95% 118.87% 0.00% 263.53% 100.00% - -
Total Cost 46,476 36,650 36,894 36,912 32,514 35,156 50,519 -1.38%
  YoY % 26.81% -0.66% -0.05% 13.53% -7.52% -30.41% -
  Horiz. % 92.00% 72.55% 73.03% 73.07% 64.36% 69.59% 100.00%
Net Worth 136,209 118,938 96,468 84,480 83,324 82,408 96,900 5.83%
  YoY % 14.52% 23.29% 14.19% 1.39% 1.11% -14.95% -
  Horiz. % 140.57% 122.74% 99.55% 87.18% 85.99% 85.05% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 52 34 - - - - - -
  YoY % 51.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.83% 100.00% - - - - -
Div Payout % 1.12 % 1.63 % - % - % - % - % - % -
  YoY % -31.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.71% 100.00% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 136,209 118,938 96,468 84,480 83,324 82,408 96,900 5.83%
  YoY % 14.52% 23.29% 14.19% 1.39% 1.11% -14.95% -
  Horiz. % 140.57% 122.74% 99.55% 87.18% 85.99% 85.05% 100.00%
NOSH 87,877 86,816 85,370 85,333 85,024 84,957 85,000 0.56%
  YoY % 1.22% 1.69% 0.04% 0.36% 0.08% -0.05% -
  Horiz. % 103.38% 102.14% 100.44% 100.39% 100.03% 99.95% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.09 % 5.85 % 0.56 % 2.04 % 7.89 % -20.50 % -36.65 % -
  YoY % 55.38% 944.64% -72.55% -74.14% 138.49% 44.07% -
  Horiz. % -24.80% -15.96% -1.53% -5.57% -21.53% 55.93% 100.00%
ROE 3.46 % 1.79 % 0.48 % 0.91 % 3.34 % -7.26 % -13.98 % -
  YoY % 93.30% 272.92% -47.25% -72.75% 146.01% 48.07% -
  Horiz. % -24.75% -12.80% -3.43% -6.51% -23.89% 51.93% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 58.17 44.84 43.46 44.16 41.52 34.34 43.49 4.96%
  YoY % 29.73% 3.18% -1.59% 6.36% 20.91% -21.04% -
  Horiz. % 133.75% 103.10% 99.93% 101.54% 95.47% 78.96% 100.00%
EPS 5.36 2.45 0.54 0.90 3.28 -7.04 -15.94 -
  YoY % 118.78% 353.70% -40.00% -72.56% 146.59% 55.83% -
  Horiz. % -33.63% -15.37% -3.39% -5.65% -20.58% 44.17% 100.00%
DPS 0.06 0.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
NAPS 1.5500 1.3700 1.1300 0.9900 0.9800 0.9700 1.1400 5.25%
  YoY % 13.14% 21.24% 14.14% 1.02% 1.03% -14.91% -
  Horiz. % 135.96% 120.18% 99.12% 86.84% 85.96% 85.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 58.07 44.22 42.15 42.80 40.10 33.14 42.00 5.54%
  YoY % 31.32% 4.91% -1.52% 6.73% 21.00% -21.10% -
  Horiz. % 138.26% 105.29% 100.36% 101.90% 95.48% 78.90% 100.00%
EPS 5.35 2.42 0.52 0.87 3.17 -6.79 -15.39 -
  YoY % 121.07% 365.38% -40.23% -72.56% 146.69% 55.88% -
  Horiz. % -34.76% -15.72% -3.38% -5.65% -20.60% 44.12% 100.00%
DPS 0.06 0.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
NAPS 1.5473 1.3511 1.0959 0.9597 0.9466 0.9362 1.1008 5.83%
  YoY % 14.52% 23.29% 14.19% 1.38% 1.11% -14.95% -
  Horiz. % 140.56% 122.74% 99.55% 87.18% 85.99% 85.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.9500 2.7000 1.3200 0.4100 0.3100 0.4000 0.5100 -
P/RPS 3.35 6.02 3.04 0.93 0.75 1.16 1.17 19.14%
  YoY % -44.35% 98.03% 226.88% 24.00% -35.34% -0.85% -
  Horiz. % 286.32% 514.53% 259.83% 79.49% 64.10% 99.15% 100.00%
P/EPS 36.38 110.20 244.44 45.56 9.46 -5.68 -3.20 -
  YoY % -66.99% -54.92% 436.52% 381.61% 266.55% -77.50% -
  Horiz. % -1,136.88% -3,443.75% -7,638.75% -1,423.75% -295.62% 177.50% 100.00%
EY 2.75 0.91 0.41 2.20 10.57 -17.60 -31.25 -
  YoY % 202.20% 121.95% -81.36% -79.19% 160.06% 43.68% -
  Horiz. % -8.80% -2.91% -1.31% -7.04% -33.82% 56.32% 100.00%
DY 0.03 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% - - - - -
P/NAPS 1.26 1.97 1.17 0.41 0.32 0.41 0.45 18.70%
  YoY % -36.04% 68.38% 185.37% 28.13% -21.95% -8.89% -
  Horiz. % 280.00% 437.78% 260.00% 91.11% 71.11% 91.11% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 29/05/13 28/05/12 30/05/11 08/07/10 -
Price 1.9000 2.7600 1.2800 0.3100 0.3000 0.3800 0.3800 -
P/RPS 3.27 6.16 2.95 0.70 0.72 1.11 0.87 24.67%
  YoY % -46.92% 108.81% 321.43% -2.78% -35.14% 27.59% -
  Horiz. % 375.86% 708.05% 339.08% 80.46% 82.76% 127.59% 100.00%
P/EPS 35.45 112.65 237.04 34.44 9.15 -5.40 -2.38 -
  YoY % -68.53% -52.48% 588.27% 276.39% 269.44% -126.89% -
  Horiz. % -1,489.50% -4,733.19% -9,959.66% -1,447.06% -384.45% 226.89% 100.00%
EY 2.82 0.89 0.42 2.90 10.93 -18.53 -41.95 -
  YoY % 216.85% 111.90% -85.52% -73.47% 158.99% 55.83% -
  Horiz. % -6.72% -2.12% -1.00% -6.91% -26.05% 44.17% 100.00%
DY 0.03 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% - - - - -
P/NAPS 1.23 2.01 1.13 0.31 0.31 0.39 0.33 24.49%
  YoY % -38.81% 77.88% 264.52% 0.00% -20.51% 18.18% -
  Horiz. % 372.73% 609.09% 342.42% 93.94% 93.94% 118.18% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS