[IQGROUP] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -7.48%
YoY- 66.87%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 200,132 193,987 206,748 218,394 226,960 171,388 179,048 7.72%
PBT 33,740 27,292 31,930 33,344 34,944 12,727 17,102 57.49%
Tax -8,640 -6,442 -7,165 -6,156 -5,488 -1,764 -2,762 114.33%
NP 25,100 20,850 24,765 27,188 29,456 10,963 14,340 45.38%
-
NP to SH 25,724 20,995 25,157 27,630 29,864 11,216 14,340 47.79%
-
Tax Rate 25.61% 23.60% 22.44% 18.46% 15.71% 13.86% 16.15% -
Total Cost 175,032 173,137 181,982 191,206 197,504 160,425 164,708 4.14%
-
Net Worth 128,510 117,448 117,924 111,990 104,592 96,088 96,922 20.75%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 68 45 68 - - - -
Div Payout % - 0.33% 0.18% 0.25% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,510 117,448 117,924 111,990 104,592 96,088 96,922 20.75%
NOSH 87,422 85,728 85,452 85,488 85,034 85,034 85,019 1.88%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.54% 10.75% 11.98% 12.45% 12.98% 6.40% 8.01% -
ROE 20.02% 17.88% 21.33% 24.67% 28.55% 11.67% 14.80% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 228.93 226.28 241.94 255.46 266.90 201.55 210.60 5.73%
EPS 29.44 24.49 29.44 32.32 35.12 13.19 16.87 45.09%
DPS 0.00 0.08 0.05 0.08 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.38 1.31 1.23 1.13 1.14 18.52%
Adjusted Per Share Value based on latest NOSH - 85,221
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 227.35 220.37 234.87 248.10 257.83 194.70 203.40 7.72%
EPS 29.22 23.85 28.58 31.39 33.93 12.74 16.29 47.78%
DPS 0.00 0.08 0.05 0.08 0.00 0.00 0.00 -
NAPS 1.4599 1.3342 1.3396 1.2722 1.1882 1.0916 1.101 20.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.44 2.70 1.59 1.96 1.15 1.32 0.805 -
P/RPS 1.07 1.19 0.66 0.77 0.43 0.65 0.38 99.78%
P/EPS 8.29 11.02 5.40 6.06 3.27 10.01 4.77 44.69%
EY 12.06 9.07 18.52 16.49 30.54 9.99 20.95 -30.86%
DY 0.00 0.03 0.03 0.04 0.00 0.00 0.00 -
P/NAPS 1.66 1.97 1.15 1.50 0.93 1.17 0.71 76.43%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 26/11/14 27/08/14 29/05/14 24/02/14 -
Price 2.20 2.76 2.34 1.70 1.25 1.28 1.47 -
P/RPS 0.96 1.22 0.97 0.67 0.47 0.64 0.70 23.50%
P/EPS 7.48 11.27 7.95 5.26 3.56 9.70 8.72 -9.74%
EY 13.38 8.87 12.58 19.01 28.10 10.30 11.47 10.84%
DY 0.00 0.03 0.02 0.05 0.00 0.00 0.00 -
P/NAPS 1.50 2.01 1.70 1.30 1.02 1.13 1.29 10.60%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment