Highlights

[IQGROUP] YoY Quarter Result on 2019-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -1,053.62%    YoY -     -60.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 30,452 35,906 47,493 51,121 38,926 37,102 37,680 -3.49%
  YoY % -15.19% -24.40% -7.10% 31.33% 4.92% -1.53% -
  Horiz. % 80.82% 95.29% 126.04% 135.67% 103.31% 98.47% 100.00%
PBT -2,047 -1,708 5,089 6,494 3,344 -100 2,631 -
  YoY % -19.85% -133.56% -21.64% 94.20% 3,444.00% -103.80% -
  Horiz. % -77.80% -64.92% 193.42% 246.83% 127.10% -3.80% 100.00%
Tax -585 68 1,106 -1,849 -1,068 308 -1,863 -17.55%
  YoY % -960.29% -93.85% 159.82% -73.13% -446.75% 116.53% -
  Horiz. % 31.40% -3.65% -59.37% 99.25% 57.33% -16.53% 100.00%
NP -2,632 -1,640 6,195 4,645 2,276 208 768 -
  YoY % -60.49% -126.47% 33.37% 104.09% 994.23% -72.92% -
  Horiz. % -342.71% -213.54% 806.64% 604.82% 296.35% 27.08% 100.00%
NP to SH -2,632 -1,640 6,195 4,710 2,127 461 768 -
  YoY % -60.49% -126.47% 31.53% 121.44% 361.39% -39.97% -
  Horiz. % -342.71% -213.54% 806.64% 613.28% 276.95% 60.03% 100.00%
Tax Rate - % - % -21.73 % 28.47 % 31.94 % - % 70.81 % -
  YoY % 0.00% 0.00% -176.33% -10.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -30.69% 40.21% 45.11% 0.00% 100.00%
Total Cost 33,084 37,546 41,298 46,476 36,650 36,894 36,912 -1.81%
  YoY % -11.88% -9.09% -11.14% 26.81% -0.66% -0.05% -
  Horiz. % 89.63% 101.72% 111.88% 125.91% 99.29% 99.95% 100.00%
Net Worth 139,964 145,246 161,091 136,209 118,938 96,468 84,480 8.77%
  YoY % -3.64% -9.84% 18.27% 14.52% 23.29% 14.19% -
  Horiz. % 165.68% 171.93% 190.69% 161.23% 140.79% 114.19% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 44 52 52 34 - - -
  YoY % 0.00% -16.67% 0.17% 51.83% 0.00% 0.00% -
  Horiz. % 0.00% 126.75% 152.09% 151.83% 100.00% - -
Div Payout % - % - % 0.85 % 1.12 % 1.63 % - % - % -
  YoY % 0.00% 0.00% -24.11% -31.29% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.15% 68.71% 100.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 139,964 145,246 161,091 136,209 118,938 96,468 84,480 8.77%
  YoY % -3.64% -9.84% 18.27% 14.52% 23.29% 14.19% -
  Horiz. % 165.68% 171.93% 190.69% 161.23% 140.79% 114.19% 100.00%
NOSH 88,028 88,028 88,028 87,877 86,816 85,370 85,333 0.52%
  YoY % 0.00% 0.00% 0.17% 1.22% 1.69% 0.04% -
  Horiz. % 103.16% 103.16% 103.16% 102.98% 101.74% 100.04% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -8.64 % -4.57 % 13.04 % 9.09 % 5.85 % 0.56 % 2.04 % -
  YoY % -89.06% -135.05% 43.45% 55.38% 944.64% -72.55% -
  Horiz. % -423.53% -224.02% 639.22% 445.59% 286.76% 27.45% 100.00%
ROE -1.88 % -1.13 % 3.85 % 3.46 % 1.79 % 0.48 % 0.91 % -
  YoY % -66.37% -129.35% 11.27% 93.30% 272.92% -47.25% -
  Horiz. % -206.59% -124.18% 423.08% 380.22% 196.70% 52.75% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 34.59 40.79 53.95 58.17 44.84 43.46 44.16 -3.99%
  YoY % -15.20% -24.39% -7.25% 29.73% 3.18% -1.59% -
  Horiz. % 78.33% 92.37% 122.17% 131.73% 101.54% 98.41% 100.00%
EPS -2.99 -1.86 7.04 5.36 2.45 0.54 0.90 -
  YoY % -60.75% -126.42% 31.34% 118.78% 353.70% -40.00% -
  Horiz. % -332.22% -206.67% 782.22% 595.56% 272.22% 60.00% 100.00%
DPS 0.00 0.05 0.06 0.06 0.04 0.00 0.00 -
  YoY % 0.00% -16.67% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 150.00% 150.00% 100.00% - -
NAPS 1.5900 1.6500 1.8300 1.5500 1.3700 1.1300 0.9900 8.21%
  YoY % -3.64% -9.84% 18.06% 13.14% 21.24% 14.14% -
  Horiz. % 160.61% 166.67% 184.85% 156.57% 138.38% 114.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 34.59 40.79 53.95 58.07 44.22 42.15 42.80 -3.49%
  YoY % -15.20% -24.39% -7.09% 31.32% 4.91% -1.52% -
  Horiz. % 80.82% 95.30% 126.05% 135.68% 103.32% 98.48% 100.00%
EPS -2.99 -1.86 7.04 5.35 2.42 0.52 0.87 -
  YoY % -60.75% -126.42% 31.59% 121.07% 365.38% -40.23% -
  Horiz. % -343.68% -213.79% 809.20% 614.94% 278.16% 59.77% 100.00%
DPS 0.00 0.05 0.06 0.06 0.04 0.00 0.00 -
  YoY % 0.00% -16.67% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 150.00% 150.00% 100.00% - -
NAPS 1.5900 1.6500 1.8300 1.5473 1.3511 1.0959 0.9597 8.77%
  YoY % -3.64% -9.84% 18.27% 14.52% 23.29% 14.19% -
  Horiz. % 165.68% 171.93% 190.68% 161.23% 140.78% 114.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.1200 1.4200 3.5000 1.9500 2.7000 1.3200 0.4100 -
P/RPS 3.24 3.48 6.49 3.35 6.02 3.04 0.93 23.11%
  YoY % -6.90% -46.38% 93.73% -44.35% 98.03% 226.88% -
  Horiz. % 348.39% 374.19% 697.85% 360.22% 647.31% 326.88% 100.00%
P/EPS -37.46 -76.22 49.73 36.38 110.20 244.44 45.56 -
  YoY % 50.85% -253.27% 36.70% -66.99% -54.92% 436.52% -
  Horiz. % -82.22% -167.30% 109.15% 79.85% 241.88% 536.52% 100.00%
EY -2.67 -1.31 2.01 2.75 0.91 0.41 2.20 -
  YoY % -103.82% -165.17% -26.91% 202.20% 121.95% -81.36% -
  Horiz. % -121.36% -59.55% 91.36% 125.00% 41.36% 18.64% 100.00%
DY 0.00 0.04 0.02 0.03 0.01 0.00 0.00 -
  YoY % 0.00% 100.00% -33.33% 200.00% 0.00% 0.00% -
  Horiz. % 0.00% 400.00% 200.00% 300.00% 100.00% - -
P/NAPS 0.70 0.86 1.91 1.26 1.97 1.17 0.41 9.32%
  YoY % -18.60% -54.97% 51.59% -36.04% 68.38% 185.37% -
  Horiz. % 170.73% 209.76% 465.85% 307.32% 480.49% 285.37% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 27/05/16 28/05/15 29/05/14 29/05/13 -
Price 0.9700 1.3600 3.8300 1.9000 2.7600 1.2800 0.3100 -
P/RPS 2.80 3.33 7.10 3.27 6.16 2.95 0.70 25.98%
  YoY % -15.92% -53.10% 117.13% -46.92% 108.81% 321.43% -
  Horiz. % 400.00% 475.71% 1,014.29% 467.14% 880.00% 421.43% 100.00%
P/EPS -32.44 -73.00 54.42 35.45 112.65 237.04 34.44 -
  YoY % 55.56% -234.14% 53.51% -68.53% -52.48% 588.27% -
  Horiz. % -94.19% -211.96% 158.01% 102.93% 327.09% 688.27% 100.00%
EY -3.08 -1.37 1.84 2.82 0.89 0.42 2.90 -
  YoY % -124.82% -174.46% -34.75% 216.85% 111.90% -85.52% -
  Horiz. % -106.21% -47.24% 63.45% 97.24% 30.69% 14.48% 100.00%
DY 0.00 0.04 0.02 0.03 0.01 0.00 0.00 -
  YoY % 0.00% 100.00% -33.33% 200.00% 0.00% 0.00% -
  Horiz. % 0.00% 400.00% 200.00% 300.00% 100.00% - -
P/NAPS 0.61 0.82 2.09 1.23 2.01 1.13 0.31 11.94%
  YoY % -25.61% -60.77% 69.92% -38.81% 77.88% 264.52% -
  Horiz. % 196.77% 264.52% 674.19% 396.77% 648.39% 364.52% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers