Highlights

[IQGROUP] YoY TTM Result on 2012-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -0.78%    YoY -     156.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 187,280 189,302 147,103 145,897 132,732 141,152 154,822 3.22%
  YoY % -1.07% 28.69% 0.83% 9.92% -5.97% -8.83% -
  Horiz. % 120.96% 122.27% 95.01% 94.24% 85.73% 91.17% 100.00%
PBT 26,991 19,580 4,022 7,645 -10,702 -15,054 189 128.54%
  YoY % 37.85% 386.82% -47.39% 171.44% 28.91% -8,065.08% -
  Horiz. % 14,280.95% 10,359.79% 2,128.04% 4,044.97% -5,662.43% -7,965.08% 100.00%
Tax -7,230 -2,774 -2,265 -1,409 -353 1,066 -415 60.97%
  YoY % -160.63% -22.47% -60.75% -299.15% -133.11% 356.87% -
  Horiz. % 1,742.17% 668.43% 545.78% 339.52% 85.06% -256.87% 100.00%
NP 19,761 16,806 1,757 6,236 -11,055 -13,988 -226 -
  YoY % 17.58% 856.52% -71.82% 156.41% 20.97% -6,089.38% -
  Horiz. % -8,743.80% -7,436.28% -777.43% -2,759.29% 4,891.59% 6,189.38% 100.00%
NP to SH 19,960 17,161 1,757 6,236 -11,055 -13,988 -226 -
  YoY % 16.31% 876.72% -71.82% 156.41% 20.97% -6,089.38% -
  Horiz. % -8,831.86% -7,593.36% -777.43% -2,759.29% 4,891.59% 6,189.38% 100.00%
Tax Rate 26.79 % 14.17 % 56.32 % 18.43 % - % - % 219.58 % -29.56%
  YoY % 89.06% -74.84% 205.59% 0.00% 0.00% 0.00% -
  Horiz. % 12.20% 6.45% 25.65% 8.39% 0.00% 0.00% 100.00%
Total Cost 167,519 172,496 145,346 139,661 143,787 155,140 155,048 1.30%
  YoY % -2.89% 18.68% 4.07% -2.87% -7.32% 0.06% -
  Horiz. % 108.04% 111.25% 93.74% 90.08% 92.74% 100.06% 100.00%
Net Worth 128,510 104,592 86,671 85,191 82,258 95,224 110,324 2.57%
  YoY % 22.87% 20.68% 1.74% 3.56% -13.62% -13.69% -
  Horiz. % 116.48% 94.80% 78.56% 77.22% 74.56% 86.31% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 68 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.34 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 128,510 104,592 86,671 85,191 82,258 95,224 110,324 2.57%
  YoY % 22.87% 20.68% 1.74% 3.56% -13.62% -13.69% -
  Horiz. % 116.48% 94.80% 78.56% 77.22% 74.56% 86.31% 100.00%
NOSH 87,422 85,034 84,972 84,347 85,686 85,021 84,864 0.50%
  YoY % 2.81% 0.07% 0.74% -1.56% 0.78% 0.18% -
  Horiz. % 103.01% 100.20% 100.13% 99.39% 100.97% 100.18% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.55 % 8.88 % 1.19 % 4.27 % -8.33 % -9.91 % -0.15 % -
  YoY % 18.81% 646.22% -72.13% 151.26% 15.94% -6,506.67% -
  Horiz. % -7,033.33% -5,920.00% -793.33% -2,846.67% 5,553.33% 6,606.67% 100.00%
ROE 15.53 % 16.41 % 2.03 % 7.32 % -13.44 % -14.69 % -0.20 % -
  YoY % -5.36% 708.37% -72.27% 154.46% 8.51% -7,245.00% -
  Horiz. % -7,765.00% -8,205.00% -1,015.00% -3,660.00% 6,720.00% 7,345.00% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 214.23 222.62 173.12 172.97 154.90 166.02 182.43 2.71%
  YoY % -3.77% 28.59% 0.09% 11.67% -6.70% -9.00% -
  Horiz. % 117.43% 122.03% 94.90% 94.81% 84.91% 91.00% 100.00%
EPS 22.83 20.18 2.07 7.39 -12.90 -16.45 -0.27 -
  YoY % 13.13% 874.88% -71.99% 157.29% 21.58% -5,992.59% -
  Horiz. % -8,455.55% -7,474.07% -766.67% -2,737.04% 4,777.78% 6,092.59% 100.00%
DPS 0.08 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 1.4700 1.2300 1.0200 1.0100 0.9600 1.1200 1.3000 2.07%
  YoY % 19.51% 20.59% 0.99% 5.21% -14.29% -13.85% -
  Horiz. % 113.08% 94.62% 78.46% 77.69% 73.85% 86.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 212.75 215.05 167.11 165.74 150.78 160.35 175.88 3.22%
  YoY % -1.07% 28.69% 0.83% 9.92% -5.97% -8.83% -
  Horiz. % 120.96% 122.27% 95.01% 94.23% 85.73% 91.17% 100.00%
EPS 22.67 19.49 2.00 7.08 -12.56 -15.89 -0.26 -
  YoY % 16.32% 874.50% -71.75% 156.37% 20.96% -6,011.54% -
  Horiz. % -8,719.23% -7,496.15% -769.23% -2,723.08% 4,830.77% 6,111.54% 100.00%
DPS 0.08 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 1.4599 1.1882 0.9846 0.9678 0.9345 1.0818 1.2533 2.57%
  YoY % 22.87% 20.68% 1.74% 3.56% -13.62% -13.68% -
  Horiz. % 116.48% 94.81% 78.56% 77.22% 74.56% 86.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.4400 1.1500 0.3300 0.2900 0.3400 0.3600 0.7000 -
P/RPS 1.14 0.52 0.19 0.17 0.22 0.22 0.38 20.08%
  YoY % 119.23% 173.68% 11.76% -22.73% 0.00% -42.11% -
  Horiz. % 300.00% 136.84% 50.00% 44.74% 57.89% 57.89% 100.00%
P/EPS 10.69 5.70 15.96 3.92 -2.64 -2.19 -262.86 -
  YoY % 87.54% -64.29% 307.14% 248.48% -20.55% 99.17% -
  Horiz. % -4.07% -2.17% -6.07% -1.49% 1.00% 0.83% 100.00%
EY 9.36 17.55 6.27 25.49 -37.95 -45.70 -0.38 -
  YoY % -46.67% 179.90% -75.40% 167.17% 16.96% -11,926.32% -
  Horiz. % -2,463.16% -4,618.42% -1,650.00% -6,707.90% 9,986.84% 12,026.32% 100.00%
DY 0.03 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 1.66 0.93 0.32 0.29 0.35 0.32 0.54 20.57%
  YoY % 78.49% 190.63% 10.34% -17.14% 9.38% -40.74% -
  Horiz. % 307.41% 172.22% 59.26% 53.70% 64.81% 59.26% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 30/08/13 28/08/12 26/08/11 26/08/10 19/08/09 -
Price 2.2000 1.2500 0.3300 0.3300 0.3000 0.3900 0.7000 -
P/RPS 1.03 0.56 0.19 0.19 0.19 0.23 0.38 18.07%
  YoY % 83.93% 194.74% 0.00% 0.00% -17.39% -39.47% -
  Horiz. % 271.05% 147.37% 50.00% 50.00% 50.00% 60.53% 100.00%
P/EPS 9.64 6.19 15.96 4.46 -2.33 -2.37 -262.86 -
  YoY % 55.74% -61.22% 257.85% 291.42% 1.69% 99.10% -
  Horiz. % -3.67% -2.35% -6.07% -1.70% 0.89% 0.90% 100.00%
EY 10.38 16.15 6.27 22.40 -43.01 -42.19 -0.38 -
  YoY % -35.73% 157.58% -72.01% 152.08% -1.94% -11,002.63% -
  Horiz. % -2,731.58% -4,250.00% -1,650.00% -5,894.74% 11,318.42% 11,102.63% 100.00%
DY 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% - - - - - -
P/NAPS 1.50 1.02 0.32 0.33 0.31 0.35 0.54 18.55%
  YoY % 47.06% 218.75% -3.03% 6.45% -11.43% -35.19% -
  Horiz. % 277.78% 188.89% 59.26% 61.11% 57.41% 64.81% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS