[IQGROUP] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -159.26%
YoY- -104.12%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 180,710 155,304 141,315 138,180 140,262 132,152 149,246 13.58%
PBT 19,120 7,532 2,960 438 1,266 3,284 7,064 94.10%
Tax -2,562 -1,448 -2,336 -630 -942 -1,732 -779 120.99%
NP 16,558 6,084 624 -192 324 1,552 6,285 90.63%
-
NP to SH 16,558 6,084 624 -192 324 1,552 6,285 90.63%
-
Tax Rate 13.40% 19.22% 78.92% 143.84% 74.41% 52.74% 11.03% -
Total Cost 164,152 149,220 140,691 138,372 139,938 130,600 142,961 9.64%
-
Net Worth 94,350 86,671 84,624 83,858 85,263 85,191 83,263 8.68%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 94,350 86,671 84,624 83,858 85,263 85,191 83,263 8.68%
NOSH 85,000 84,972 85,479 84,705 85,263 84,347 84,963 0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.16% 3.92% 0.44% -0.14% 0.23% 1.17% 4.21% -
ROE 17.55% 7.02% 0.74% -0.23% 0.38% 1.82% 7.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 212.60 182.77 165.32 163.13 164.50 156.68 175.66 13.55%
EPS 19.48 7.16 0.73 -0.23 0.38 1.84 7.39 90.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.02 0.99 0.99 1.00 1.01 0.98 8.65%
Adjusted Per Share Value based on latest NOSH - 84,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 205.29 176.43 160.53 156.97 159.34 150.12 169.54 13.59%
EPS 18.81 6.91 0.71 -0.22 0.37 1.76 7.14 90.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0718 0.9846 0.9613 0.9526 0.9686 0.9678 0.9459 8.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.33 0.41 0.45 0.31 0.29 0.31 -
P/RPS 0.21 0.18 0.25 0.28 0.19 0.19 0.18 10.81%
P/EPS 2.31 4.61 56.16 -198.53 81.58 15.76 4.19 -32.74%
EY 43.29 21.70 1.78 -0.50 1.23 6.34 23.86 48.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.41 0.45 0.31 0.29 0.32 17.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 28/05/12 -
Price 0.70 0.33 0.31 0.37 0.57 0.33 0.30 -
P/RPS 0.33 0.18 0.19 0.23 0.35 0.21 0.17 55.54%
P/EPS 3.59 4.61 42.47 -163.24 150.00 17.93 4.06 -7.86%
EY 27.83 21.70 2.35 -0.61 0.67 5.58 24.66 8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.32 0.31 0.37 0.57 0.33 0.31 60.37%

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