[IQGROUP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 143.75%
YoY- 292.01%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 171,388 134,286 90,355 38,826 141,315 103,635 70,131 81.53%
PBT 12,727 12,827 9,560 1,883 2,960 329 633 640.75%
Tax -1,764 -2,072 -1,281 -362 -2,336 -473 -471 141.36%
NP 10,963 10,755 8,279 1,521 624 -144 162 1564.91%
-
NP to SH 11,216 10,755 8,279 1,521 624 -144 162 1590.45%
-
Tax Rate 13.86% 16.15% 13.40% 19.22% 78.92% 143.77% 74.41% -
Total Cost 160,425 123,531 82,076 37,305 140,691 103,779 69,969 73.96%
-
Net Worth 96,088 96,922 94,350 86,671 84,624 83,858 85,263 8.30%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,088 96,922 94,350 86,671 84,624 83,858 85,263 8.30%
NOSH 85,034 85,019 85,000 84,972 85,479 84,705 85,263 -0.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.40% 8.01% 9.16% 3.92% 0.44% -0.14% 0.23% -
ROE 11.67% 11.10% 8.77% 1.75% 0.74% -0.17% 0.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 201.55 157.95 106.30 45.69 165.32 122.35 82.25 81.85%
EPS 13.19 12.65 9.74 1.79 0.73 -0.17 0.19 1593.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.11 1.02 0.99 0.99 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 84,972
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.70 152.55 102.64 44.11 160.53 117.73 79.67 81.53%
EPS 12.74 12.22 9.40 1.73 0.71 -0.16 0.18 1615.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0916 1.101 1.0718 0.9846 0.9613 0.9526 0.9686 8.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.32 0.805 0.45 0.33 0.41 0.45 0.31 -
P/RPS 0.65 0.51 0.42 0.72 0.25 0.37 0.38 43.07%
P/EPS 10.01 6.36 4.62 18.44 56.16 -264.71 163.16 -84.47%
EY 9.99 15.71 21.64 5.42 1.78 -0.38 0.61 545.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.71 0.41 0.32 0.41 0.45 0.31 142.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 -
Price 1.28 1.47 0.70 0.33 0.31 0.37 0.57 -
P/RPS 0.64 0.93 0.66 0.72 0.19 0.30 0.69 -4.89%
P/EPS 9.70 11.62 7.19 18.44 42.47 -217.65 300.00 -89.87%
EY 10.30 8.61 13.91 5.42 2.35 -0.46 0.33 893.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.29 0.63 0.32 0.31 0.37 0.57 57.87%

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