[IQGROUP] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 85.04%
YoY- 66.87%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 86,034 103,481 94,498 109,197 90,355 70,131 77,446 1.76%
PBT 2,456 17,062 16,643 16,672 9,560 633 5,188 -11.70%
Tax -59 -3,442 -4,184 -3,078 -1,281 -471 -559 -31.23%
NP 2,397 13,620 12,459 13,594 8,279 162 4,629 -10.37%
-
NP to SH 2,397 13,865 12,640 13,815 8,279 162 4,629 -10.37%
-
Tax Rate 2.40% 20.17% 25.14% 18.46% 13.40% 74.41% 10.77% -
Total Cost 83,637 89,861 82,039 95,603 82,076 69,969 72,817 2.33%
-
Net Worth 155,809 148,767 137,444 111,990 94,350 85,263 86,634 10.26%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 44 44 35 34 - - - -
Div Payout % 1.84% 0.32% 0.28% 0.25% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 155,809 148,767 137,444 111,990 94,350 85,263 86,634 10.26%
NOSH 88,028 88,028 87,544 85,488 85,000 85,263 84,935 0.59%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.79% 13.16% 13.18% 12.45% 9.16% 0.23% 5.98% -
ROE 1.54% 9.32% 9.20% 12.34% 8.77% 0.19% 5.34% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 97.73 117.55 107.94 127.73 106.30 82.25 91.18 1.16%
EPS 2.72 15.75 14.44 16.16 9.74 0.19 5.45 -10.92%
DPS 0.05 0.05 0.04 0.04 0.00 0.00 0.00 -
NAPS 1.77 1.69 1.57 1.31 1.11 1.00 1.02 9.61%
Adjusted Per Share Value based on latest NOSH - 85,221
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 97.73 117.55 107.35 124.05 102.64 79.67 87.98 1.76%
EPS 2.72 15.75 14.36 15.69 9.40 0.18 5.26 -10.40%
DPS 0.05 0.05 0.04 0.04 0.00 0.00 0.00 -
NAPS 1.77 1.69 1.5614 1.2722 1.0718 0.9686 0.9842 10.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.11 2.19 2.24 1.96 0.45 0.31 0.28 -
P/RPS 3.18 1.86 2.08 1.53 0.42 0.38 0.31 47.35%
P/EPS 114.21 13.90 15.51 12.13 4.62 163.16 5.14 67.59%
EY 0.88 7.19 6.45 8.24 21.64 0.61 19.46 -40.28%
DY 0.02 0.02 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 1.76 1.30 1.43 1.50 0.41 0.31 0.27 36.63%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 17/11/16 26/11/15 26/11/14 25/11/13 26/11/12 24/11/11 -
Price 2.76 2.26 2.31 1.70 0.70 0.57 0.28 -
P/RPS 2.82 1.92 2.14 1.33 0.66 0.69 0.31 44.43%
P/EPS 101.36 14.35 16.00 10.52 7.19 300.00 5.14 64.29%
EY 0.99 6.97 6.25 9.51 13.91 0.33 19.46 -39.10%
DY 0.02 0.02 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 1.56 1.34 1.47 1.30 0.63 0.57 0.27 33.91%

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