[IGB] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 20.52%
YoY- 136.21%
Quarter Report
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 264,984 162,227 65,315 199,880 149,474 101,763 43,104 235.21%
PBT 90,447 55,153 31,507 62,389 51,486 41,345 23,242 147.20%
Tax -17,554 -12,421 -5,228 -11,452 -9,222 -7,852 -3,974 168.97%
NP 72,893 42,732 26,279 50,937 42,264 33,493 19,268 142.59%
-
NP to SH 72,893 42,732 26,279 50,937 42,264 33,493 19,268 142.59%
-
Tax Rate 19.41% 22.52% 16.59% 18.36% 17.91% 18.99% 17.10% -
Total Cost 192,091 119,495 39,036 148,943 107,210 68,270 23,836 301.44%
-
Net Worth 1,173,230 1,908,086 1,885,232 1,276,393 1,278,025 1,264,895 1,254,798 -4.37%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 14,841 8,916 - - -
Div Payout % - - - 29.14% 21.10% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,173,230 1,908,086 1,885,232 1,276,393 1,278,025 1,264,895 1,254,798 -4.37%
NOSH 694,219 1,142,566 1,142,565 593,671 594,430 593,847 594,691 10.85%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 27.51% 26.34% 40.23% 25.48% 28.28% 32.91% 44.70% -
ROE 6.21% 2.24% 1.39% 3.99% 3.31% 2.65% 1.54% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 38.17 14.20 5.72 33.67 25.15 17.14 7.25 202.33%
EPS 10.50 3.74 2.30 8.58 7.11 5.64 3.24 118.83%
DPS 0.00 0.00 0.00 2.50 1.50 0.00 0.00 -
NAPS 1.69 1.67 1.65 2.15 2.15 2.13 2.11 -13.74%
Adjusted Per Share Value based on latest NOSH - 594,041
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 19.32 11.83 4.76 14.58 10.90 7.42 3.14 235.40%
EPS 5.32 3.12 1.92 3.71 3.08 2.44 1.41 142.16%
DPS 0.00 0.00 0.00 1.08 0.65 0.00 0.00 -
NAPS 0.8555 1.3914 1.3747 0.9308 0.9319 0.9224 0.915 -4.37%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 29/05/02 28/02/02 29/11/01 30/08/01 30/05/01 -
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