[IGB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 214.89%
YoY- 84.22%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 207,141 99,786 532,166 338,501 200,517 80,873 405,689 -36.14%
PBT 62,079 22,030 184,358 161,403 58,637 17,852 114,493 -33.53%
Tax -14,861 -3,665 -36,825 -27,120 -15,993 -4,633 -32,018 -40.08%
NP 47,218 18,365 147,533 134,283 42,644 13,219 82,475 -31.07%
-
NP to SH 47,218 18,365 147,533 134,283 42,644 13,219 82,475 -31.07%
-
Tax Rate 23.94% 16.64% 19.97% 16.80% 27.27% 25.95% 27.97% -
Total Cost 159,923 81,421 384,633 204,218 157,873 67,654 323,214 -37.46%
-
Net Worth 1,960,871 1,904,813 1,855,290 1,830,092 2,046,454 1,937,267 1,660,366 11.73%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 57,361 28,595 - - 16,395 -
Div Payout % - - 38.88% 21.29% - - 19.88% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,960,871 1,904,813 1,855,290 1,830,092 2,046,454 1,937,267 1,660,366 11.73%
NOSH 1,204,540 1,169,745 1,147,223 1,143,807 1,143,270 1,139,568 1,093,065 6.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.80% 18.40% 27.72% 39.67% 21.27% 16.35% 20.33% -
ROE 2.41% 0.96% 7.95% 7.34% 2.08% 0.68% 4.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 17.20 8.53 46.39 29.59 17.54 7.10 37.11 -40.13%
EPS 3.92 1.57 12.86 11.74 3.73 1.16 7.54 -35.36%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 1.50 -
NAPS 1.6279 1.6284 1.6172 1.60 1.79 1.70 1.519 4.72%
Adjusted Per Share Value based on latest NOSH - 1,144,069
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.10 7.28 38.81 24.68 14.62 5.90 29.58 -36.15%
EPS 3.44 1.34 10.76 9.79 3.11 0.96 6.01 -31.08%
DPS 0.00 0.00 4.18 2.09 0.00 0.00 1.20 -
NAPS 1.4299 1.389 1.3529 1.3345 1.4923 1.4127 1.2108 11.73%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 21/11/03 26/08/03 30/05/03 28/02/03 -
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