[IGBB] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
15-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 142.53%
YoY- 77.65%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 129,776 144,008 105,975 94,937 85,586 78,980 77,136 41.50%
PBT 40,748 38,872 81,431 73,244 40,424 37,796 47,694 -9.97%
Tax -15,848 -8,492 -20,501 -15,736 -16,712 -15,348 -15,427 1.81%
NP 24,900 30,380 60,930 57,508 23,712 22,448 32,267 -15.88%
-
NP to SH 24,900 30,380 60,930 57,508 23,712 22,448 32,267 -15.88%
-
Tax Rate 38.89% 21.85% 25.18% 21.48% 41.34% 40.61% 32.35% -
Total Cost 104,876 113,628 45,045 37,429 61,874 56,532 44,869 76.21%
-
Net Worth 815,025 807,569 801,491 782,450 749,811 747,197 740,922 6.56%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 6,411 - - - - -
Div Payout % - - 10.52% - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 815,025 807,569 801,491 782,450 749,811 747,197 740,922 6.56%
NOSH 320,876 320,464 320,596 320,676 320,432 320,685 320,745 0.02%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 19.19% 21.10% 57.49% 60.57% 27.71% 28.42% 41.83% -
ROE 3.06% 3.76% 7.60% 7.35% 3.16% 3.00% 4.35% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 40.44 44.94 33.06 29.61 26.71 24.63 24.05 41.44%
EPS 7.76 9.48 19.00 17.93 7.40 7.00 10.06 -15.90%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.52 2.50 2.44 2.34 2.33 2.31 6.53%
Adjusted Per Share Value based on latest NOSH - 320,758
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 9.56 10.60 7.80 6.99 6.30 5.82 5.68 41.53%
EPS 1.83 2.24 4.49 4.23 1.75 1.65 2.38 -16.08%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.6001 0.5946 0.5901 0.5761 0.5521 0.5502 0.5455 6.57%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 20/09/04 14/06/04 22/03/04 15/12/03 29/09/03 01/08/03 03/03/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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