Highlights

[IQGROUP] YoY Quarter Result on 2015-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -57.91%    YoY -     361.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 35,906 47,493 51,121 38,926 37,102 37,680 35,301 0.28%
  YoY % -24.40% -7.10% 31.33% 4.92% -1.53% 6.74% -
  Horiz. % 101.71% 134.54% 144.81% 110.27% 105.10% 106.74% 100.00%
PBT -1,708 5,089 6,494 3,344 -100 2,631 3,811 -
  YoY % -133.56% -21.64% 94.20% 3,444.00% -103.80% -30.96% -
  Horiz. % -44.82% 133.53% 170.40% 87.75% -2.62% 69.04% 100.00%
Tax 68 1,106 -1,849 -1,068 308 -1,863 -1,024 -
  YoY % -93.85% 159.82% -73.13% -446.75% 116.53% -81.93% -
  Horiz. % -6.64% -108.01% 180.57% 104.30% -30.08% 181.93% 100.00%
NP -1,640 6,195 4,645 2,276 208 768 2,787 -
  YoY % -126.47% 33.37% 104.09% 994.23% -72.92% -72.44% -
  Horiz. % -58.84% 222.28% 166.67% 81.66% 7.46% 27.56% 100.00%
NP to SH -1,640 6,195 4,710 2,127 461 768 2,787 -
  YoY % -126.47% 31.53% 121.44% 361.39% -39.97% -72.44% -
  Horiz. % -58.84% 222.28% 169.00% 76.32% 16.54% 27.56% 100.00%
Tax Rate - % -21.73 % 28.47 % 31.94 % - % 70.81 % 26.87 % -
  YoY % 0.00% -176.33% -10.86% 0.00% 0.00% 163.53% -
  Horiz. % 0.00% -80.87% 105.95% 118.87% 0.00% 263.53% 100.00%
Total Cost 37,546 41,298 46,476 36,650 36,894 36,912 32,514 2.43%
  YoY % -9.09% -11.14% 26.81% -0.66% -0.05% 13.53% -
  Horiz. % 115.48% 127.02% 142.94% 112.72% 113.47% 113.53% 100.00%
Net Worth 145,246 161,091 136,209 118,938 96,468 84,480 83,324 9.70%
  YoY % -9.84% 18.27% 14.52% 23.29% 14.19% 1.39% -
  Horiz. % 174.31% 193.33% 163.47% 142.74% 115.77% 101.39% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 44 52 52 34 - - - -
  YoY % -16.67% 0.17% 51.83% 0.00% 0.00% 0.00% -
  Horiz. % 126.75% 152.09% 151.83% 100.00% - - -
Div Payout % - % 0.85 % 1.12 % 1.63 % - % - % - % -
  YoY % 0.00% -24.11% -31.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.15% 68.71% 100.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 145,246 161,091 136,209 118,938 96,468 84,480 83,324 9.70%
  YoY % -9.84% 18.27% 14.52% 23.29% 14.19% 1.39% -
  Horiz. % 174.31% 193.33% 163.47% 142.74% 115.77% 101.39% 100.00%
NOSH 88,028 88,028 87,877 86,816 85,370 85,333 85,024 0.58%
  YoY % 0.00% 0.17% 1.22% 1.69% 0.04% 0.36% -
  Horiz. % 103.53% 103.53% 103.35% 102.11% 100.41% 100.36% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -4.57 % 13.04 % 9.09 % 5.85 % 0.56 % 2.04 % 7.89 % -
  YoY % -135.05% 43.45% 55.38% 944.64% -72.55% -74.14% -
  Horiz. % -57.92% 165.27% 115.21% 74.14% 7.10% 25.86% 100.00%
ROE -1.13 % 3.85 % 3.46 % 1.79 % 0.48 % 0.91 % 3.34 % -
  YoY % -129.35% 11.27% 93.30% 272.92% -47.25% -72.75% -
  Horiz. % -33.83% 115.27% 103.59% 53.59% 14.37% 27.25% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 40.79 53.95 58.17 44.84 43.46 44.16 41.52 -0.30%
  YoY % -24.39% -7.25% 29.73% 3.18% -1.59% 6.36% -
  Horiz. % 98.24% 129.94% 140.10% 108.00% 104.67% 106.36% 100.00%
EPS -1.86 7.04 5.36 2.45 0.54 0.90 3.28 -
  YoY % -126.42% 31.34% 118.78% 353.70% -40.00% -72.56% -
  Horiz. % -56.71% 214.63% 163.41% 74.70% 16.46% 27.44% 100.00%
DPS 0.05 0.06 0.06 0.04 0.00 0.00 0.00 -
  YoY % -16.67% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 150.00% 150.00% 100.00% - - -
NAPS 1.6500 1.8300 1.5500 1.3700 1.1300 0.9900 0.9800 9.07%
  YoY % -9.84% 18.06% 13.14% 21.24% 14.14% 1.02% -
  Horiz. % 168.37% 186.73% 158.16% 139.80% 115.31% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 40.79 53.95 58.07 44.22 42.15 42.80 40.10 0.28%
  YoY % -24.39% -7.09% 31.32% 4.91% -1.52% 6.73% -
  Horiz. % 101.72% 134.54% 144.81% 110.27% 105.11% 106.73% 100.00%
EPS -1.86 7.04 5.35 2.42 0.52 0.87 3.17 -
  YoY % -126.42% 31.59% 121.07% 365.38% -40.23% -72.56% -
  Horiz. % -58.68% 222.08% 168.77% 76.34% 16.40% 27.44% 100.00%
DPS 0.05 0.06 0.06 0.04 0.00 0.00 0.00 -
  YoY % -16.67% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 150.00% 150.00% 100.00% - - -
NAPS 1.6500 1.8300 1.5473 1.3511 1.0959 0.9597 0.9466 9.70%
  YoY % -9.84% 18.27% 14.52% 23.29% 14.19% 1.38% -
  Horiz. % 174.31% 193.32% 163.46% 142.73% 115.77% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.4200 3.5000 1.9500 2.7000 1.3200 0.4100 0.3100 -
P/RPS 3.48 6.49 3.35 6.02 3.04 0.93 0.75 29.13%
  YoY % -46.38% 93.73% -44.35% 98.03% 226.88% 24.00% -
  Horiz. % 464.00% 865.33% 446.67% 802.67% 405.33% 124.00% 100.00%
P/EPS -76.22 49.73 36.38 110.20 244.44 45.56 9.46 -
  YoY % -253.27% 36.70% -66.99% -54.92% 436.52% 381.61% -
  Horiz. % -805.71% 525.69% 384.57% 1,164.90% 2,583.93% 481.61% 100.00%
EY -1.31 2.01 2.75 0.91 0.41 2.20 10.57 -
  YoY % -165.17% -26.91% 202.20% 121.95% -81.36% -79.19% -
  Horiz. % -12.39% 19.02% 26.02% 8.61% 3.88% 20.81% 100.00%
DY 0.04 0.02 0.03 0.01 0.00 0.00 0.00 -
  YoY % 100.00% -33.33% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 200.00% 300.00% 100.00% - - -
P/NAPS 0.86 1.91 1.26 1.97 1.17 0.41 0.32 17.90%
  YoY % -54.97% 51.59% -36.04% 68.38% 185.37% 28.13% -
  Horiz. % 268.75% 596.88% 393.75% 615.62% 365.62% 128.12% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 27/05/16 28/05/15 29/05/14 29/05/13 28/05/12 -
Price 1.3600 3.8300 1.9000 2.7600 1.2800 0.3100 0.3000 -
P/RPS 3.33 7.10 3.27 6.16 2.95 0.70 0.72 29.06%
  YoY % -53.10% 117.13% -46.92% 108.81% 321.43% -2.78% -
  Horiz. % 462.50% 986.11% 454.17% 855.56% 409.72% 97.22% 100.00%
P/EPS -73.00 54.42 35.45 112.65 237.04 34.44 9.15 -
  YoY % -234.14% 53.51% -68.53% -52.48% 588.27% 276.39% -
  Horiz. % -797.81% 594.75% 387.43% 1,231.15% 2,590.60% 376.39% 100.00%
EY -1.37 1.84 2.82 0.89 0.42 2.90 10.93 -
  YoY % -174.46% -34.75% 216.85% 111.90% -85.52% -73.47% -
  Horiz. % -12.53% 16.83% 25.80% 8.14% 3.84% 26.53% 100.00%
DY 0.04 0.02 0.03 0.01 0.00 0.00 0.00 -
  YoY % 100.00% -33.33% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 200.00% 300.00% 100.00% - - -
P/NAPS 0.82 2.09 1.23 2.01 1.13 0.31 0.31 17.59%
  YoY % -60.77% 69.92% -38.81% 77.88% 264.52% 0.00% -
  Horiz. % 264.52% 674.19% 396.77% 648.39% 364.52% 100.00% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers