[IQGROUP] QoQ Cumulative 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- -188.89%
YoY- -104.12%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 90,355 38,826 141,315 103,635 70,131 33,038 149,246 -28.41%
PBT 9,560 1,883 2,960 329 633 821 7,064 22.32%
Tax -1,281 -362 -2,336 -473 -471 -433 -779 39.27%
NP 8,279 1,521 624 -144 162 388 6,285 20.14%
-
NP to SH 8,279 1,521 624 -144 162 388 6,285 20.14%
-
Tax Rate 13.40% 19.22% 78.92% 143.77% 74.41% 52.74% 11.03% -
Total Cost 82,076 37,305 140,691 103,779 69,969 32,650 142,961 -30.89%
-
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 8.77% 1.75% 0.74% -0.17% 0.19% 0.46% 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 106.30 45.69 165.32 122.35 82.25 39.17 175.66 -28.43%
EPS 9.74 1.79 0.73 -0.17 0.19 0.46 7.39 20.19%
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 102.64 44.11 160.53 117.73 79.67 37.53 169.54 -28.41%
EPS 9.40 1.73 0.71 -0.16 0.18 0.44 7.14 20.10%
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 0.42 0.72 0.25 0.37 0.38 0.74 0.18 75.83%
P/EPS 4.62 18.44 56.16 -264.71 163.16 63.04 4.19 6.72%
EY 21.64 5.42 1.78 -0.38 0.61 1.59 23.86 -6.29%
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 0.66 0.72 0.19 0.30 0.69 0.84 0.17 146.81%
P/EPS 7.19 18.44 42.47 -217.65 300.00 71.74 4.06 46.32%
EY 13.91 5.42 2.35 -0.46 0.33 1.39 24.66 -31.70%
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