[IGB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -83.97%
YoY- -49.7%
Quarter Report
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 532,166 338,501 200,517 80,873 405,689 264,984 162,227 120.29%
PBT 184,358 161,403 58,637 17,852 114,493 90,447 55,153 123.06%
Tax -36,825 -27,120 -15,993 -4,633 -32,018 -17,554 -12,421 105.96%
NP 147,533 134,283 42,644 13,219 82,475 72,893 42,732 127.91%
-
NP to SH 147,533 134,283 42,644 13,219 82,475 72,893 42,732 127.91%
-
Tax Rate 19.97% 16.80% 27.27% 25.95% 27.97% 19.41% 22.52% -
Total Cost 384,633 204,218 157,873 67,654 323,214 192,091 119,495 117.54%
-
Net Worth 1,855,290 1,830,092 2,046,454 1,937,267 1,660,366 1,173,230 1,908,086 -1.84%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 57,361 28,595 - - 16,395 - - -
Div Payout % 38.88% 21.29% - - 19.88% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,855,290 1,830,092 2,046,454 1,937,267 1,660,366 1,173,230 1,908,086 -1.84%
NOSH 1,147,223 1,143,807 1,143,270 1,139,568 1,093,065 694,219 1,142,566 0.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 27.72% 39.67% 21.27% 16.35% 20.33% 27.51% 26.34% -
ROE 7.95% 7.34% 2.08% 0.68% 4.97% 6.21% 2.24% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.39 29.59 17.54 7.10 37.11 38.17 14.20 119.69%
EPS 12.86 11.74 3.73 1.16 7.54 10.50 3.74 127.30%
DPS 5.00 2.50 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.6172 1.60 1.79 1.70 1.519 1.69 1.67 -2.11%
Adjusted Per Share Value based on latest NOSH - 1,139,568
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.81 24.68 14.62 5.90 29.58 19.32 11.83 120.30%
EPS 10.76 9.79 3.11 0.96 6.01 5.32 3.12 127.75%
DPS 4.18 2.09 0.00 0.00 1.20 0.00 0.00 -
NAPS 1.3529 1.3345 1.4923 1.4127 1.2108 0.8555 1.3914 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 26/08/03 30/05/03 28/02/03 28/11/02 29/08/02 -
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