[IGB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 157.11%
YoY- 10.73%
Quarter Report
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 156,494 504,558 340,956 207,141 99,786 532,166 338,501 -40.18%
PBT 42,537 141,742 92,584 62,079 22,030 184,358 161,403 -58.86%
Tax -16,686 -40,619 -24,877 -14,861 -3,665 -36,825 -27,120 -27.63%
NP 25,851 101,123 67,707 47,218 18,365 147,533 134,283 -66.62%
-
NP to SH 25,851 101,123 67,707 47,218 18,365 147,533 134,283 -66.62%
-
Tax Rate 39.23% 28.66% 26.87% 23.94% 16.64% 19.97% 16.80% -
Total Cost 130,643 403,435 273,249 159,923 81,421 384,633 204,218 -25.73%
-
Net Worth 2,254,410 1,887,155 1,927,537 1,960,871 1,904,813 1,855,290 1,830,092 14.89%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 30,436 - - - 57,361 28,595 -
Div Payout % - 30.10% - - - 38.88% 21.29% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,254,410 1,887,155 1,927,537 1,960,871 1,904,813 1,855,290 1,830,092 14.89%
NOSH 1,452,303 1,217,441 1,206,898 1,204,540 1,169,745 1,147,223 1,143,807 17.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 16.52% 20.04% 19.86% 22.80% 18.40% 27.72% 39.67% -
ROE 1.15% 5.36% 3.51% 2.41% 0.96% 7.95% 7.34% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.78 41.44 28.25 17.20 8.53 46.39 29.59 -48.95%
EPS 1.78 8.30 5.61 3.92 1.57 12.86 11.74 -71.53%
DPS 0.00 2.50 0.00 0.00 0.00 5.00 2.50 -
NAPS 1.5523 1.5501 1.5971 1.6279 1.6284 1.6172 1.60 -1.99%
Adjusted Per Share Value based on latest NOSH - 1,207,322
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.41 36.79 24.86 15.10 7.28 38.81 24.68 -40.18%
EPS 1.89 7.37 4.94 3.44 1.34 10.76 9.79 -66.56%
DPS 0.00 2.22 0.00 0.00 0.00 4.18 2.09 -
NAPS 1.6439 1.3761 1.4056 1.4299 1.389 1.3529 1.3345 14.89%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 25/11/04 30/08/04 31/05/04 27/02/04 21/11/03 -
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