[IGB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.44%
YoY- 40.76%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 619,677 432,810 276,784 156,494 504,558 340,956 207,141 107.20%
PBT 156,329 126,373 80,905 42,537 141,742 92,584 62,079 84.78%
Tax -43,100 -27,659 -35,677 -16,686 -40,619 -24,877 -14,861 102.97%
NP 113,229 98,714 45,228 25,851 101,123 67,707 47,218 78.87%
-
NP to SH 105,458 89,849 45,228 25,851 101,123 67,707 47,218 70.61%
-
Tax Rate 27.57% 21.89% 44.10% 39.23% 28.66% 26.87% 23.94% -
Total Cost 506,448 334,096 231,556 130,643 403,435 273,249 159,923 115.19%
-
Net Worth 2,430,500 1,926,666 2,473,781 2,254,410 1,887,155 1,927,537 1,960,871 15.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 36,515 - - - 30,436 - - -
Div Payout % 34.63% - - - 30.10% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,430,500 1,926,666 2,473,781 2,254,410 1,887,155 1,927,537 1,960,871 15.34%
NOSH 1,460,637 1,225,770 1,581,398 1,452,303 1,217,441 1,206,898 1,204,540 13.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.27% 22.81% 16.34% 16.52% 20.04% 19.86% 22.80% -
ROE 4.34% 4.66% 1.83% 1.15% 5.36% 3.51% 2.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.43 35.31 17.50 10.78 41.44 28.25 17.20 82.27%
EPS 7.20 7.33 2.86 1.78 8.30 5.61 3.92 49.81%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.664 1.5718 1.5643 1.5523 1.5501 1.5971 1.6279 1.46%
Adjusted Per Share Value based on latest NOSH - 1,452,303
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.19 31.56 20.18 11.41 36.79 24.86 15.10 107.25%
EPS 7.69 6.55 3.30 1.89 7.37 4.94 3.44 70.71%
DPS 2.66 0.00 0.00 0.00 2.22 0.00 0.00 -
NAPS 1.7723 1.4049 1.8039 1.6439 1.3761 1.4056 1.4299 15.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 30/11/05 16/08/05 26/05/05 28/02/05 25/11/04 30/08/04 -
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