[IGB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.39%
YoY- -49.58%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 276,784 156,494 504,558 340,956 207,141 99,786 532,166 -35.35%
PBT 80,905 42,537 141,742 92,584 62,079 22,030 184,358 -42.28%
Tax -35,677 -16,686 -40,619 -24,877 -14,861 -3,665 -36,825 -2.09%
NP 45,228 25,851 101,123 67,707 47,218 18,365 147,533 -54.56%
-
NP to SH 45,228 25,851 101,123 67,707 47,218 18,365 147,533 -54.56%
-
Tax Rate 44.10% 39.23% 28.66% 26.87% 23.94% 16.64% 19.97% -
Total Cost 231,556 130,643 403,435 273,249 159,923 81,421 384,633 -28.72%
-
Net Worth 2,473,781 2,254,410 1,887,155 1,927,537 1,960,871 1,904,813 1,855,290 21.16%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 30,436 - - - 57,361 -
Div Payout % - - 30.10% - - - 38.88% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,473,781 2,254,410 1,887,155 1,927,537 1,960,871 1,904,813 1,855,290 21.16%
NOSH 1,581,398 1,452,303 1,217,441 1,206,898 1,204,540 1,169,745 1,147,223 23.88%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.34% 16.52% 20.04% 19.86% 22.80% 18.40% 27.72% -
ROE 1.83% 1.15% 5.36% 3.51% 2.41% 0.96% 7.95% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 17.50 10.78 41.44 28.25 17.20 8.53 46.39 -47.82%
EPS 2.86 1.78 8.30 5.61 3.92 1.57 12.86 -63.32%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 5.00 -
NAPS 1.5643 1.5523 1.5501 1.5971 1.6279 1.6284 1.6172 -2.19%
Adjusted Per Share Value based on latest NOSH - 1,205,235
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.18 11.41 36.79 24.86 15.10 7.28 38.81 -35.36%
EPS 3.30 1.89 7.37 4.94 3.44 1.34 10.76 -54.55%
DPS 0.00 0.00 2.22 0.00 0.00 0.00 4.18 -
NAPS 1.8039 1.6439 1.3761 1.4056 1.4299 1.389 1.3529 21.16%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 26/05/05 28/02/05 25/11/04 30/08/04 31/05/04 27/02/04 -
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