Highlights

[IQGROUP] YoY TTM Result on 2012-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     353.12%    YoY -     146.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 193,987 171,388 141,315 149,246 134,265 132,760 151,935 4.15%
  YoY % 13.19% 21.28% -5.31% 11.16% 1.13% -12.62% -
  Horiz. % 127.68% 112.80% 93.01% 98.23% 88.37% 87.38% 100.00%
PBT 27,292 12,727 2,960 7,064 -12,897 -11,977 -2,105 -
  YoY % 114.44% 329.97% -58.10% 154.77% -7.68% -468.98% -
  Horiz. % -1,296.53% -604.61% -140.62% -335.58% 612.68% 568.98% 100.00%
Tax -6,442 -1,764 -2,336 -779 -542 564 2 -
  YoY % -265.19% 24.49% -199.87% -43.73% -196.10% 28,100.00% -
  Horiz. % -322,100.00% -88,200.00% -116,800.00% -38,950.00% -27,100.00% 28,200.00% 100.00%
NP 20,850 10,963 624 6,285 -13,439 -11,413 -2,103 -
  YoY % 90.19% 1,656.89% -90.07% 146.77% -17.75% -442.70% -
  Horiz. % -991.44% -521.30% -29.67% -298.86% 639.04% 542.70% 100.00%
NP to SH 20,995 11,216 624 6,285 -13,439 -11,413 -2,103 -
  YoY % 87.19% 1,697.44% -90.07% 146.77% -17.75% -442.70% -
  Horiz. % -998.34% -533.33% -29.67% -298.86% 639.04% 542.70% 100.00%
Tax Rate 23.60 % 13.86 % 78.92 % 11.03 % - % - % - % -
  YoY % 70.27% -82.44% 615.50% 0.00% 0.00% 0.00% -
  Horiz. % 213.96% 125.66% 715.50% 100.00% - - -
Total Cost 173,137 160,425 140,691 142,961 147,704 144,173 154,038 1.97%
  YoY % 7.92% 14.03% -1.59% -3.21% 2.45% -6.40% -
  Horiz. % 112.40% 104.15% 91.34% 92.81% 95.89% 93.60% 100.00%
Net Worth 118,938 96,468 84,480 83,324 82,408 96,900 113,615 0.77%
  YoY % 23.29% 14.19% 1.39% 1.11% -14.95% -14.71% -
  Horiz. % 104.68% 84.91% 74.36% 73.34% 72.53% 85.29% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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 % 0.33 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 118,938 96,468 84,480 83,324 82,408 96,900 113,615 0.77%
  YoY % 23.29% 14.19% 1.39% 1.11% -14.95% -14.71% -
  Horiz. % 104.68% 84.91% 74.36% 73.34% 72.53% 85.29% 100.00%
NOSH 86,816 85,370 85,333 85,024 84,957 85,000 85,425 0.27%
  YoY % 1.69% 0.04% 0.36% 0.08% -0.05% -0.50% -
  Horiz. % 101.63% 99.94% 99.89% 99.53% 99.45% 99.50% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.75 % 6.40 % 0.44 % 4.21 % -10.01 % -8.60 % -1.38 % -
  YoY % 67.97% 1,354.55% -89.55% 142.06% -16.40% -523.19% -
  Horiz. % -778.99% -463.77% -31.88% -305.07% 725.36% 623.19% 100.00%
ROE 17.65 % 11.63 % 0.74 % 7.54 % -16.31 % -11.78 % -1.85 % -
  YoY % 51.76% 1,471.62% -90.19% 146.23% -38.46% -536.76% -
  Horiz. % -954.05% -628.65% -40.00% -407.57% 881.62% 636.76% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 223.45 200.76 165.60 175.53 158.04 156.19 177.86 3.87%
  YoY % 11.30% 21.23% -5.66% 11.07% 1.18% -12.18% -
  Horiz. % 125.63% 112.88% 93.11% 98.69% 88.86% 87.82% 100.00%
EPS 24.18 13.14 0.73 7.39 -15.82 -13.43 -2.46 -
  YoY % 84.02% 1,700.00% -90.12% 146.71% -17.80% -445.93% -
  Horiz. % -982.93% -534.15% -29.67% -300.41% 643.09% 545.93% 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 1.3700 1.1300 0.9900 0.9800 0.9700 1.1400 1.3300 0.49%
  YoY % 21.24% 14.14% 1.02% 1.03% -14.91% -14.29% -
  Horiz. % 103.01% 84.96% 74.44% 73.68% 72.93% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 220.37 194.70 160.53 169.54 152.53 150.82 172.60 4.15%
  YoY % 13.18% 21.29% -5.31% 11.15% 1.13% -12.62% -
  Horiz. % 127.68% 112.80% 93.01% 98.23% 88.37% 87.38% 100.00%
EPS 23.85 12.74 0.71 7.14 -15.27 -12.97 -2.39 -
  YoY % 87.21% 1,694.37% -90.06% 146.76% -17.73% -442.68% -
  Horiz. % -997.91% -533.05% -29.71% -298.74% 638.91% 542.68% 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 1.3511 1.0959 0.9597 0.9466 0.9362 1.1008 1.2907 0.76%
  YoY % 23.29% 14.19% 1.38% 1.11% -14.95% -14.71% -
  Horiz. % 104.68% 84.91% 74.36% 73.34% 72.53% 85.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.7000 1.3200 0.4100 0.3100 0.4000 0.5100 0.7000 -
P/RPS 1.21 0.66 0.25 0.18 0.25 0.33 0.39 20.76%
  YoY % 83.33% 164.00% 38.89% -28.00% -24.24% -15.38% -
  Horiz. % 310.26% 169.23% 64.10% 46.15% 64.10% 84.62% 100.00%
P/EPS 11.16 10.05 56.07 4.19 -2.53 -3.80 -28.43 -
  YoY % 11.04% -82.08% 1,238.19% 265.61% 33.42% 86.63% -
  Horiz. % -39.25% -35.35% -197.22% -14.74% 8.90% 13.37% 100.00%
EY 8.96 9.95 1.78 23.85 -39.55 -26.33 -3.52 -
  YoY % -9.95% 458.99% -92.54% 160.30% -50.21% -648.01% -
  Horiz. % -254.55% -282.67% -50.57% -677.56% 1,123.58% 748.01% 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 1.97 1.17 0.41 0.32 0.41 0.45 0.53 24.45%
  YoY % 68.38% 185.37% 28.13% -21.95% -8.89% -15.09% -
  Horiz. % 371.70% 220.75% 77.36% 60.38% 77.36% 84.91% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 28/05/12 30/05/11 08/07/10 29/05/09 -
Price 2.7600 1.2800 0.3100 0.3000 0.3800 0.3800 0.5100 -
P/RPS 1.24 0.64 0.19 0.17 0.24 0.24 0.29 27.39%
  YoY % 93.75% 236.84% 11.76% -29.17% 0.00% -17.24% -
  Horiz. % 427.59% 220.69% 65.52% 58.62% 82.76% 82.76% 100.00%
P/EPS 11.41 9.74 42.39 4.06 -2.40 -2.83 -20.72 -
  YoY % 17.15% -77.02% 944.09% 269.17% 15.19% 86.34% -
  Horiz. % -55.07% -47.01% -204.58% -19.59% 11.58% 13.66% 100.00%
EY 8.76 10.26 2.36 24.64 -41.63 -35.33 -4.83 -
  YoY % -14.62% 334.75% -90.42% 159.19% -17.83% -631.47% -
  Horiz. % -181.37% -212.42% -48.86% -510.14% 861.90% 731.47% 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 2.01 1.13 0.31 0.31 0.39 0.33 0.38 31.98%
  YoY % 77.88% 264.52% 0.00% -20.51% 18.18% -13.16% -
  Horiz. % 528.95% 297.37% 81.58% 81.58% 102.63% 86.84% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers