[IQGROUP] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 172.16%
YoY- 5010.49%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 226,960 171,388 179,048 180,710 155,304 141,315 138,180 39.33%
PBT 34,944 12,727 17,102 19,120 7,532 2,960 438 1768.16%
Tax -5,488 -1,764 -2,762 -2,562 -1,448 -2,336 -630 325.04%
NP 29,456 10,963 14,340 16,558 6,084 624 -192 -
-
NP to SH 29,864 11,216 14,340 16,558 6,084 624 -192 -
-
Tax Rate 15.71% 13.86% 16.15% 13.40% 19.22% 78.92% 143.84% -
Total Cost 197,504 160,425 164,708 164,152 149,220 140,691 138,372 26.85%
-
Net Worth 104,592 96,088 96,922 94,350 86,671 84,624 83,858 15.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 104,592 96,088 96,922 94,350 86,671 84,624 83,858 15.91%
NOSH 85,034 85,034 85,019 85,000 84,972 85,479 84,705 0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.98% 6.40% 8.01% 9.16% 3.92% 0.44% -0.14% -
ROE 28.55% 11.67% 14.80% 17.55% 7.02% 0.74% -0.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 266.90 201.55 210.60 212.60 182.77 165.32 163.13 38.97%
EPS 35.12 13.19 16.87 19.48 7.16 0.73 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.13 1.14 1.11 1.02 0.99 0.99 15.61%
Adjusted Per Share Value based on latest NOSH - 85,006
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 257.83 194.70 203.40 205.29 176.43 160.53 156.97 39.33%
EPS 33.93 12.74 16.29 18.81 6.91 0.71 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1882 1.0916 1.101 1.0718 0.9846 0.9613 0.9526 15.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.15 1.32 0.805 0.45 0.33 0.41 0.45 -
P/RPS 0.43 0.65 0.38 0.21 0.18 0.25 0.28 33.21%
P/EPS 3.27 10.01 4.77 2.31 4.61 56.16 -198.53 -
EY 30.54 9.99 20.95 43.29 21.70 1.78 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.17 0.71 0.41 0.32 0.41 0.45 62.46%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 -
Price 1.25 1.28 1.47 0.70 0.33 0.31 0.37 -
P/RPS 0.47 0.64 0.70 0.33 0.18 0.19 0.23 61.24%
P/EPS 3.56 9.70 8.72 3.59 4.61 42.47 -163.24 -
EY 28.10 10.30 11.47 27.83 21.70 2.35 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.29 0.63 0.32 0.31 0.37 96.97%

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