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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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