[IQGROUP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 96.55%
YoY- -8.51%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 53,906 190,008 138,887 94,498 50,033 193,987 155,061 -50.59%
PBT 7,913 27,861 21,367 16,643 8,435 27,292 23,948 -52.23%
Tax -1,485 -7,232 -5,383 -4,184 -2,160 -6,442 -5,374 -57.60%
NP 6,428 20,629 15,984 12,459 6,275 20,850 18,574 -50.73%
-
NP to SH 6,671 20,856 16,146 12,640 6,431 20,995 18,868 -50.03%
-
Tax Rate 18.77% 25.96% 25.19% 25.14% 25.61% 23.60% 22.44% -
Total Cost 47,478 169,379 122,903 82,039 43,758 173,137 136,487 -50.57%
-
Net Worth 145,246 136,209 139,462 137,444 128,510 117,448 117,924 14.91%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 87 35 35 - 68 34 -
Div Payout % - 0.42% 0.22% 0.28% - 0.33% 0.18% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 145,246 136,209 139,462 137,444 128,510 117,448 117,924 14.91%
NOSH 88,028 87,877 87,712 87,544 87,422 85,728 85,452 2.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.92% 10.86% 11.51% 13.18% 12.54% 10.75% 11.98% -
ROE 4.59% 15.31% 11.58% 9.20% 5.00% 17.88% 16.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 61.24 216.22 158.34 107.94 57.23 226.28 181.46 -51.55%
EPS 7.58 23.73 18.41 14.44 7.36 24.49 22.08 -51.00%
DPS 0.00 0.10 0.04 0.04 0.00 0.08 0.04 -
NAPS 1.65 1.55 1.59 1.57 1.47 1.37 1.38 12.66%
Adjusted Per Share Value based on latest NOSH - 87,544
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 61.24 215.85 157.78 107.35 56.84 220.37 176.15 -50.58%
EPS 7.58 23.69 18.34 14.36 7.31 23.85 21.43 -50.01%
DPS 0.00 0.10 0.04 0.04 0.00 0.08 0.04 -
NAPS 1.65 1.5473 1.5843 1.5614 1.4599 1.3342 1.3396 14.91%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.90 1.95 2.08 2.24 2.44 2.70 1.59 -
P/RPS 3.10 0.90 1.31 2.08 4.26 1.19 0.88 131.69%
P/EPS 25.07 8.22 11.30 15.51 33.17 11.02 7.20 129.90%
EY 3.99 12.17 8.85 6.45 3.01 9.07 13.89 -56.49%
DY 0.00 0.05 0.02 0.02 0.00 0.03 0.03 -
P/NAPS 1.15 1.26 1.31 1.43 1.66 1.97 1.15 0.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 25/02/15 -
Price 1.96 1.90 2.01 2.31 2.20 2.76 2.34 -
P/RPS 3.20 0.88 1.27 2.14 3.84 1.22 1.29 83.34%
P/EPS 25.86 8.01 10.92 16.00 29.91 11.27 10.60 81.32%
EY 3.87 12.49 9.16 6.25 3.34 8.87 9.44 -44.84%
DY 0.00 0.05 0.02 0.02 0.00 0.03 0.02 -
P/NAPS 1.19 1.23 1.26 1.47 1.50 2.01 1.70 -21.17%

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