[IQGROUP] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 425.0%
YoY- -90.07%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 179,048 180,710 155,304 141,315 138,180 140,262 132,152 22.37%
PBT 17,102 19,120 7,532 2,960 438 1,266 3,284 199.54%
Tax -2,762 -2,562 -1,448 -2,336 -630 -942 -1,732 36.37%
NP 14,340 16,558 6,084 624 -192 324 1,552 338.54%
-
NP to SH 14,340 16,558 6,084 624 -192 324 1,552 338.54%
-
Tax Rate 16.15% 13.40% 19.22% 78.92% 143.84% 74.41% 52.74% -
Total Cost 164,708 164,152 149,220 140,691 138,372 139,938 130,600 16.68%
-
Net Worth 96,922 94,350 86,671 84,624 83,858 85,263 85,191 8.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 96,922 94,350 86,671 84,624 83,858 85,263 85,191 8.95%
NOSH 85,019 85,000 84,972 85,479 84,705 85,263 84,347 0.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.01% 9.16% 3.92% 0.44% -0.14% 0.23% 1.17% -
ROE 14.80% 17.55% 7.02% 0.74% -0.23% 0.38% 1.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 210.60 212.60 182.77 165.32 163.13 164.50 156.68 21.72%
EPS 16.87 19.48 7.16 0.73 -0.23 0.38 1.84 336.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.02 0.99 0.99 1.00 1.01 8.38%
Adjusted Per Share Value based on latest NOSH - 85,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 203.40 205.29 176.43 160.53 156.97 159.34 150.12 22.37%
EPS 16.29 18.81 6.91 0.71 -0.22 0.37 1.76 339.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.101 1.0718 0.9846 0.9613 0.9526 0.9686 0.9678 8.95%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.805 0.45 0.33 0.41 0.45 0.31 0.29 -
P/RPS 0.38 0.21 0.18 0.25 0.28 0.19 0.19 58.53%
P/EPS 4.77 2.31 4.61 56.16 -198.53 81.58 15.76 -54.82%
EY 20.95 43.29 21.70 1.78 -0.50 1.23 6.34 121.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.41 0.32 0.41 0.45 0.31 0.29 81.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 -
Price 1.47 0.70 0.33 0.31 0.37 0.57 0.33 -
P/RPS 0.70 0.33 0.18 0.19 0.23 0.35 0.21 122.65%
P/EPS 8.72 3.59 4.61 42.47 -163.24 150.00 17.93 -38.07%
EY 11.47 27.83 21.70 2.35 -0.61 0.67 5.58 61.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.63 0.32 0.31 0.37 0.57 0.33 147.53%

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