[IQGROUP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 29.91%
YoY- 7568.75%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 109,197 56,740 171,388 134,286 90,355 38,826 141,315 -15.77%
PBT 16,672 8,736 12,727 12,827 9,560 1,883 2,960 216.23%
Tax -3,078 -1,372 -1,764 -2,072 -1,281 -362 -2,336 20.16%
NP 13,594 7,364 10,963 10,755 8,279 1,521 624 678.56%
-
NP to SH 13,815 7,466 11,216 10,755 8,279 1,521 624 686.97%
-
Tax Rate 18.46% 15.71% 13.86% 16.15% 13.40% 19.22% 78.92% -
Total Cost 95,603 49,376 160,425 123,531 82,076 37,305 140,691 -22.68%
-
Net Worth 111,990 104,592 96,088 96,922 94,350 86,671 84,624 20.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 34 - - - - - - -
Div Payout % 0.25% - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,990 104,592 96,088 96,922 94,350 86,671 84,624 20.51%
NOSH 85,488 85,034 85,034 85,019 85,000 84,972 85,479 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.45% 12.98% 6.40% 8.01% 9.16% 3.92% 0.44% -
ROE 12.34% 7.14% 11.67% 11.10% 8.77% 1.75% 0.74% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 127.73 66.73 201.55 157.95 106.30 45.69 165.32 -15.78%
EPS 16.16 8.78 13.19 12.65 9.74 1.79 0.73 686.91%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.23 1.13 1.14 1.11 1.02 0.99 20.50%
Adjusted Per Share Value based on latest NOSH - 85,085
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.05 64.46 194.70 152.55 102.64 44.11 160.53 -15.77%
EPS 15.69 8.48 12.74 12.22 9.40 1.73 0.71 686.00%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2722 1.1882 1.0916 1.101 1.0718 0.9846 0.9613 20.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.96 1.15 1.32 0.805 0.45 0.33 0.41 -
P/RPS 1.53 1.72 0.65 0.51 0.42 0.72 0.25 234.21%
P/EPS 12.13 13.10 10.01 6.36 4.62 18.44 56.16 -63.96%
EY 8.24 7.63 9.99 15.71 21.64 5.42 1.78 177.50%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.93 1.17 0.71 0.41 0.32 0.41 137.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 -
Price 1.70 1.25 1.28 1.47 0.70 0.33 0.31 -
P/RPS 1.33 1.87 0.64 0.93 0.66 0.72 0.19 265.49%
P/EPS 10.52 14.24 9.70 11.62 7.19 18.44 42.47 -60.52%
EY 9.51 7.02 10.30 8.61 13.91 5.42 2.35 153.73%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.02 1.13 1.29 0.63 0.32 0.31 159.82%

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