[IQGROUP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 36.58%
YoY- 75.43%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 94,498 50,033 193,987 155,061 109,197 56,740 171,388 -32.73%
PBT 16,643 8,435 27,292 23,948 16,672 8,736 12,727 19.56%
Tax -4,184 -2,160 -6,442 -5,374 -3,078 -1,372 -1,764 77.75%
NP 12,459 6,275 20,850 18,574 13,594 7,364 10,963 8.89%
-
NP to SH 12,640 6,431 20,995 18,868 13,815 7,466 11,216 8.28%
-
Tax Rate 25.14% 25.61% 23.60% 22.44% 18.46% 15.71% 13.86% -
Total Cost 82,039 43,758 173,137 136,487 95,603 49,376 160,425 -36.02%
-
Net Worth 137,444 128,510 117,448 117,924 111,990 104,592 96,088 26.92%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 35 - 68 34 34 - - -
Div Payout % 0.28% - 0.33% 0.18% 0.25% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 137,444 128,510 117,448 117,924 111,990 104,592 96,088 26.92%
NOSH 87,544 87,422 85,728 85,452 85,488 85,034 85,034 1.95%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.18% 12.54% 10.75% 11.98% 12.45% 12.98% 6.40% -
ROE 9.20% 5.00% 17.88% 16.00% 12.34% 7.14% 11.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 107.94 57.23 226.28 181.46 127.73 66.73 201.55 -34.02%
EPS 14.44 7.36 24.49 22.08 16.16 8.78 13.19 6.21%
DPS 0.04 0.00 0.08 0.04 0.04 0.00 0.00 -
NAPS 1.57 1.47 1.37 1.38 1.31 1.23 1.13 24.48%
Adjusted Per Share Value based on latest NOSH - 86,081
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 107.35 56.84 220.37 176.15 124.05 64.46 194.70 -32.73%
EPS 14.36 7.31 23.85 21.43 15.69 8.48 12.74 8.29%
DPS 0.04 0.00 0.08 0.04 0.04 0.00 0.00 -
NAPS 1.5614 1.4599 1.3342 1.3396 1.2722 1.1882 1.0916 26.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.24 2.44 2.70 1.59 1.96 1.15 1.32 -
P/RPS 2.08 4.26 1.19 0.88 1.53 1.72 0.65 116.99%
P/EPS 15.51 33.17 11.02 7.20 12.13 13.10 10.01 33.86%
EY 6.45 3.01 9.07 13.89 8.24 7.63 9.99 -25.27%
DY 0.02 0.00 0.03 0.03 0.02 0.00 0.00 -
P/NAPS 1.43 1.66 1.97 1.15 1.50 0.93 1.17 14.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 25/02/15 26/11/14 27/08/14 29/05/14 -
Price 2.31 2.20 2.76 2.34 1.70 1.25 1.28 -
P/RPS 2.14 3.84 1.22 1.29 1.33 1.87 0.64 123.44%
P/EPS 16.00 29.91 11.27 10.60 10.52 14.24 9.70 39.56%
EY 6.25 3.34 8.87 9.44 9.51 7.02 10.30 -28.30%
DY 0.02 0.00 0.03 0.02 0.02 0.00 0.00 -
P/NAPS 1.47 1.50 2.01 1.70 1.30 1.02 1.13 19.14%

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