[IGB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 53.31%
YoY- 10.44%
Quarter Report
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 373,162 162,007 673,931 480,691 288,174 141,658 718,961 -35.44%
PBT 105,940 48,747 204,189 160,623 103,197 47,613 202,028 -34.99%
Tax -17,954 -9,142 -56,470 -32,932 -19,982 -11,276 -57,361 -53.93%
NP 87,986 39,605 147,719 127,691 83,215 36,337 144,667 -28.23%
-
NP to SH 79,649 36,701 136,851 117,630 76,725 33,362 135,915 -29.99%
-
Tax Rate 16.95% 18.75% 27.66% 20.50% 19.36% 23.68% 28.39% -
Total Cost 285,176 122,402 526,212 353,000 204,959 105,321 574,294 -37.31%
-
Net Worth 2,657,232 2,657,714 2,621,473 2,571,161 2,558,830 2,511,787 2,455,618 5.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 36,942 - 36,986 14,777 - - 36,302 1.17%
Div Payout % 46.38% - 27.03% 12.56% - - 26.71% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,657,232 2,657,714 2,621,473 2,571,161 2,558,830 2,511,787 2,455,618 5.40%
NOSH 1,477,718 1,479,879 1,479,470 1,477,763 1,478,323 1,482,755 1,452,083 1.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.58% 24.45% 21.92% 26.56% 28.88% 25.65% 20.12% -
ROE 3.00% 1.38% 5.22% 4.57% 3.00% 1.33% 5.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.25 10.95 45.55 32.53 19.49 9.55 49.51 -36.19%
EPS 5.39 2.48 9.25 7.96 5.19 2.25 9.35 -30.75%
DPS 2.50 0.00 2.50 1.00 0.00 0.00 2.50 0.00%
NAPS 1.7982 1.7959 1.7719 1.7399 1.7309 1.694 1.6911 4.18%
Adjusted Per Share Value based on latest NOSH - 1,476,714
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.21 11.81 49.14 35.05 21.01 10.33 52.43 -35.44%
EPS 5.81 2.68 9.98 8.58 5.59 2.43 9.91 -29.97%
DPS 2.69 0.00 2.70 1.08 0.00 0.00 2.65 1.00%
NAPS 1.9377 1.938 1.9116 1.8749 1.8659 1.8316 1.7907 5.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.43 1.55 2.24 2.74 2.68 2.49 1.78 -
P/RPS 5.66 14.16 4.92 8.42 13.75 26.06 3.60 35.24%
P/EPS 26.53 62.50 24.22 34.42 51.64 110.67 19.02 24.86%
EY 3.77 1.60 4.13 2.91 1.94 0.90 5.26 -19.92%
DY 1.75 0.00 1.12 0.36 0.00 0.00 1.40 16.05%
P/NAPS 0.80 0.86 1.26 1.57 1.55 1.47 1.05 -16.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 28/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 1.29 1.73 1.99 2.38 2.43 2.87 2.18 -
P/RPS 5.11 15.80 4.37 7.32 12.47 30.04 4.40 10.49%
P/EPS 23.93 69.76 21.51 29.90 46.82 127.56 23.29 1.82%
EY 4.18 1.43 4.65 3.34 2.14 0.78 4.29 -1.71%
DY 1.94 0.00 1.26 0.42 0.00 0.00 1.15 41.75%
P/NAPS 0.72 0.96 1.12 1.37 1.40 1.69 1.29 -32.23%

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