[IQGROUP] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -75.31%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 200,132 226,960 155,304 132,152 145,548 151,680 118,112 9.18%
PBT 33,740 34,944 7,532 3,284 960 -7,820 4,488 39.94%
Tax -8,640 -5,488 -1,448 -1,732 788 32 -1,976 27.86%
NP 25,100 29,456 6,084 1,552 1,748 -7,788 2,512 46.73%
-
NP to SH 25,724 29,864 6,084 1,552 1,748 -7,788 2,512 47.33%
-
Tax Rate 25.61% 15.71% 19.22% 52.74% -82.08% - 44.03% -
Total Cost 175,032 197,504 149,220 130,600 143,800 159,468 115,600 7.15%
-
Net Worth 128,510 104,592 86,671 85,191 82,258 95,224 110,324 2.57%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 128,510 104,592 86,671 85,191 82,258 95,224 110,324 2.57%
NOSH 87,422 85,034 84,972 84,347 85,686 85,021 84,864 0.49%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.54% 12.98% 3.92% 1.17% 1.20% -5.13% 2.13% -
ROE 20.02% 28.55% 7.02% 1.82% 2.13% -8.18% 2.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 228.93 266.90 182.77 156.68 169.86 178.40 139.18 8.64%
EPS 29.44 35.12 7.16 1.84 2.04 -9.16 2.96 46.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.23 1.02 1.01 0.96 1.12 1.30 2.06%
Adjusted Per Share Value based on latest NOSH - 84,347
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 227.35 257.83 176.43 150.12 165.34 172.31 134.18 9.18%
EPS 29.22 33.93 6.91 1.76 1.99 -8.85 2.85 47.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4599 1.1882 0.9846 0.9678 0.9345 1.0818 1.2533 2.57%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.44 1.15 0.33 0.29 0.34 0.36 0.70 -
P/RPS 1.07 0.43 0.18 0.19 0.20 0.20 0.50 13.51%
P/EPS 8.29 3.27 4.61 15.76 16.67 -3.93 23.65 -16.02%
EY 12.06 30.54 21.70 6.34 6.00 -25.44 4.23 19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.93 0.32 0.29 0.35 0.32 0.54 20.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 30/08/13 28/08/12 26/08/11 26/08/10 19/08/09 -
Price 2.20 1.25 0.33 0.33 0.30 0.39 0.70 -
P/RPS 0.96 0.47 0.18 0.21 0.18 0.22 0.50 11.47%
P/EPS 7.48 3.56 4.61 17.93 14.71 -4.26 23.65 -17.45%
EY 13.38 28.10 21.70 5.58 6.80 -23.49 4.23 21.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.02 0.32 0.33 0.31 0.35 0.54 18.55%

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