[IGB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -87.55%
YoY- 38.93%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 504,558 340,956 207,141 99,786 532,166 338,501 200,517 84.48%
PBT 141,742 92,584 62,079 22,030 184,358 161,403 58,637 79.63%
Tax -40,619 -24,877 -14,861 -3,665 -36,825 -27,120 -15,993 85.62%
NP 101,123 67,707 47,218 18,365 147,533 134,283 42,644 77.36%
-
NP to SH 101,123 67,707 47,218 18,365 147,533 134,283 42,644 77.36%
-
Tax Rate 28.66% 26.87% 23.94% 16.64% 19.97% 16.80% 27.27% -
Total Cost 403,435 273,249 159,923 81,421 384,633 204,218 157,873 86.38%
-
Net Worth 1,887,155 1,927,537 1,960,871 1,904,813 1,855,290 1,830,092 2,046,454 -5.23%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 30,436 - - - 57,361 28,595 - -
Div Payout % 30.10% - - - 38.88% 21.29% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,887,155 1,927,537 1,960,871 1,904,813 1,855,290 1,830,092 2,046,454 -5.23%
NOSH 1,217,441 1,206,898 1,204,540 1,169,745 1,147,223 1,143,807 1,143,270 4.25%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.04% 19.86% 22.80% 18.40% 27.72% 39.67% 21.27% -
ROE 5.36% 3.51% 2.41% 0.96% 7.95% 7.34% 2.08% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 41.44 28.25 17.20 8.53 46.39 29.59 17.54 76.92%
EPS 8.30 5.61 3.92 1.57 12.86 11.74 3.73 70.03%
DPS 2.50 0.00 0.00 0.00 5.00 2.50 0.00 -
NAPS 1.5501 1.5971 1.6279 1.6284 1.6172 1.60 1.79 -9.10%
Adjusted Per Share Value based on latest NOSH - 1,169,745
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.79 24.86 15.10 7.28 38.81 24.68 14.62 84.49%
EPS 7.37 4.94 3.44 1.34 10.76 9.79 3.11 77.28%
DPS 2.22 0.00 0.00 0.00 4.18 2.09 0.00 -
NAPS 1.3761 1.4056 1.4299 1.389 1.3529 1.3345 1.4923 -5.23%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 30/08/04 31/05/04 27/02/04 21/11/03 26/08/03 -
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