[IQGROUP] QoQ TTM Result on 31-Mar-2018 [#4]

Stock

[IQGROUP] IQ GROUP HOLDINGS BHD

Announcement Date

30-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- -104.22%

YoY- -101.11%

Quarter Report

IQGROUP Quarterly Report Q4 Mar18.pdf

Latest QR

Upcoming QR

IQGROUP's Result

IQGROUP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	146,804	139,860	146,195	154,621	166,138	181,379	190,163	-15.80%
YoY %	4.96%	-4.33%	-5.45%	-6.93%	-8.40%	-4.62%	-	-
Horiz. %	77.20%	73.55%	76.88%	81.31%	87.37%	95.38%	100.00%	-
PBT	-1,432	-3,457	-4,027	-778	6,019	18,089	27,939	-
YoY %	58.58%	14.15%	-417.61%	-112.93%	-66.73%	-35.26%	-	-
Horiz. %	-5.13%	-12.37%	-14.41%	-2.78%	21.54%	64.74%	100.00%	-
Tax	248	923	1,279	461	1,499	-1,147	-3,561	-
YoY %	-73.13%	-27.83%	177.44%	-69.25%	230.69%	67.79%	-	-
Horiz. %	-6.96%	-25.92%	-35.92%	-12.95%	-42.09%	32.21%	100.00%	-
NP	-1,184	-2,534	-2,748	-317	7,518	16,942	24,378	-
YoY %	53.28%	7.79%	-766.88%	-104.22%	-55.63%	-30.50%	-	-
Horiz. %	-4.86%	-10.39%	-11.27%	-1.30%	30.84%	69.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,184	-2,534	-2,748	-317	7,518	16,942	24,380	-
YoY %	53.28%	7.79%	-766.88%	-104.22%	-55.63%	-30.51%	-	-
Horiz. %	-4.86%	-10.39%	-11.27%	-1.30%	30.84%	69.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-24.90%	6.34%	12.75%	-
YoY %	-	-	-	-	-492.74%	-50.27%	-	-
Horiz. %	-	-	-	-	-195.29%	49.73%	100.00%	-
Total Cost	147,988	142,394	148,943	154,938	158,620	164,437	165,785	-7.27%
YoY %	3.93%	-4.40%	-3.87%	-2.32%	-3.54%	-0.81%	-	-
Horiz. %	89.27%	85.89%	89.84%	93.46%	95.68%	99.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,725	141,725	146,126	145,246	153,168	155,809	161,971	-8.49%
YoY %	0.00%	-3.01%	0.61%	-5.17%	-1.70%	-3.80%	-	-
Horiz. %	87.50%	87.50%	90.22%	89.67%	94.57%	96.20%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	44	44	88	88	96	96	96	-40.46%
YoY %	0.00%	-50.00%	0.00%	-8.33%	0.00%	0.00%	-	-
Horiz. %	45.83%	45.83%	91.67%	91.67%	100.00%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	1.29%	0.57%	0.40%	-
YoY %	0.00%	0.00%	0.00%	0.00%	126.32%	42.50%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	322.50%	142.50%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	141,725	141,725	146,126	145,246	153,168	155,809	161,971	-8.49%
YoY %	0.00%	-3.01%	0.61%	-5.17%	-1.70%	-3.80%	-	-
Horiz. %	87.50%	87.50%	90.22%	89.67%	94.57%	96.20%	100.00%	-
NOSH	88,028	88,028	88,028	88,028	88,028	88,028	88,028	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	-0.81%	-1.81%	-1.88%	-0.21%	4.53%	9.34%	12.82%	-
YoY %	55.25%	3.72%	-795.24%	-104.64%	-51.50%	-27.15%	-	-
Horiz. %	-6.32%	-14.12%	-14.66%	-1.64%	35.34%	72.85%	100.00%	-
ROE	-0.84%	-1.79%	-1.88%	-0.22%	4.91%	10.87%	15.05%	-
YoY %	53.07%	4.79%	-754.55%	-104.48%	-54.83%	-27.77%	-	-
Horiz. %	-5.58%	-11.89%	-12.49%	-1.46%	32.62%	72.23%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	166.77	158.88	166.08	175.65	188.73	206.05	216.03	-15.80%
YoY %	4.97%	-4.34%	-5.45%	-6.93%	-8.41%	-4.62%	-	-
Horiz. %	77.20%	73.55%	76.88%	81.31%	87.36%	95.38%	100.00%	-
EPS	-1.35	-2.88	-3.12	-0.36	8.54	19.25	27.70	-
YoY %	53.12%	7.69%	-766.67%	-104.22%	-55.64%	-30.51%	-	-
Horiz. %	-4.87%	-10.40%	-11.26%	-1.30%	30.83%	69.49%	100.00%	-
DPS	0.05	0.05	0.10	0.10	0.11	0.11	0.11	-40.79%
YoY %	0.00%	-50.00%	0.00%	-9.09%	0.00%	0.00%	-	-
Horiz. %	45.45%	45.45%	90.91%	90.91%	100.00%	100.00%	100.00%	-
NAPS	1.61	1.61	1.66	1.65	1.74	1.77	1.84	-8.49%
YoY %	0.00%	-3.01%	0.61%	-5.17%	-1.69%	-3.80%	-	-
Horiz. %	87.50%	87.50%	90.22%	89.67%	94.57%	96.20%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 88,028
RPS	166.78	158.89	166.09	175.66	188.75	206.06	216.04	-15.80%
YoY %	4.97%	-4.33%	-5.45%	-6.94%	-8.40%	-4.62%	-	-
Horiz. %	77.20%	73.55%	76.88%	81.31%	87.37%	95.38%	100.00%	-
EPS	-1.35	-2.88	-3.12	-0.36	8.54	19.25	27.70	-
YoY %	53.12%	7.69%	-766.67%	-104.22%	-55.64%	-30.51%	-	-
Horiz. %	-4.87%	-10.40%	-11.26%	-1.30%	30.83%	69.49%	100.00%	-
DPS	0.05	0.05	0.10	0.10	0.11	0.11	0.11	-40.79%
YoY %	0.00%	-50.00%	0.00%	-9.09%	0.00%	0.00%	-	-
Horiz. %	45.45%	45.45%	90.91%	90.91%	100.00%	100.00%	100.00%	-
NAPS	1.6101	1.6101	1.6601	1.6501	1.7401	1.7701	1.8401	-8.49%
YoY %	0.00%	-3.01%	0.61%	-5.17%	-1.69%	-3.80%	-	-
Horiz. %	87.50%	87.50%	90.22%	89.67%	94.57%	96.20%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.24	1.42	1.30	1.42	1.99	3.11	4.25	-
P/RPS	0.74	0.89	0.78	0.81	1.05	1.51	1.97	-47.84%
YoY %	-16.85%	14.10%	-3.70%	-22.86%	-30.46%	-23.35%	-	-
Horiz. %	37.56%	45.18%	39.59%	41.12%	53.30%	76.65%	100.00%	-
P/EPS	-92.19	-49.33	-41.64	-394.32	23.30	16.16	15.35	-
YoY %	-86.88%	-18.47%	89.44%	-1,792.36%	44.18%	5.28%	-	-
Horiz. %	-600.59%	-321.37%	-271.27%	-2,568.86%	151.79%	105.28%	100.00%	-
EY	-1.08	-2.03	-2.40	-0.25	4.29	6.19	6.52	-
YoY %	46.80%	15.42%	-860.00%	-105.83%	-30.69%	-5.06%	-	-
Horiz. %	-16.56%	-31.13%	-36.81%	-3.83%	65.80%	94.94%	100.00%	-
DY	0.04	0.04	0.08	0.07	0.06	0.04	0.03	21.07%
YoY %	0.00%	-50.00%	14.29%	16.67%	50.00%	33.33%	-	-
Horiz. %	133.33%	133.33%	266.67%	233.33%	200.00%	133.33%	100.00%	-
P/NAPS	0.77	0.88	0.78	0.86	1.14	1.76	2.31	-51.82%
YoY %	-12.50%	12.82%	-9.30%	-24.56%	-35.23%	-23.81%	-	-
Horiz. %	33.33%	38.10%	33.77%	37.23%	49.35%	76.19%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/19	29/11/18	28/08/18	30/05/18	27/02/18	29/11/17	29/08/17	-
Price	1.23	1.28	1.63	1.36	1.78	2.76	4.80	-
P/RPS	0.74	0.81	0.98	0.77	0.94	1.34	2.22	-51.82%
YoY %	-8.64%	-17.35%	27.27%	-18.09%	-29.85%	-39.64%	-	-
Horiz. %	33.33%	36.49%	44.14%	34.68%	42.34%	60.36%	100.00%	-
P/EPS	-91.45	-44.47	-52.21	-377.66	20.84	14.34	17.33	-
YoY %	-105.64%	14.82%	86.18%	-1,912.19%	45.33%	-17.25%	-	-
Horiz. %	-527.70%	-256.61%	-301.27%	-2,179.23%	120.25%	82.75%	100.00%	-
EY	-1.09	-2.25	-1.92	-0.26	4.80	6.97	5.77	-
YoY %	51.56%	-17.19%	-638.46%	-105.42%	-31.13%	20.80%	-	-
Horiz. %	-18.89%	-38.99%	-33.28%	-4.51%	83.19%	120.80%	100.00%	-
DY	0.04	0.04	0.06	0.07	0.06	0.04	0.02	58.53%
YoY %	0.00%	-33.33%	-14.29%	16.67%	50.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	300.00%	350.00%	300.00%	200.00%	100.00%	-
P/NAPS	0.76	0.80	0.98	0.82	1.02	1.56	2.61	-55.96%
YoY %	-5.00%	-18.37%	19.51%	-19.61%	-34.62%	-40.23%	-	-
Horiz. %	29.12%	30.65%	37.55%	31.42%	39.08%	59.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos