[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 144.71%
YoY- 54.51%
Quarter Report
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,339,835 6,072,507 4,673,498 3,194,333 1,714,205 4,993,454 3,771,156 -49.80%
PBT 225,969 1,220,854 910,569 636,401 321,031 1,112,045 781,835 -56.25%
Tax -12,967 -134,341 -221,170 -122,233 -110,915 -410,495 -298,843 -87.62%
NP 213,002 1,086,513 689,399 514,168 210,116 701,550 482,992 -42.03%
-
NP to SH 173,424 902,220 689,399 514,168 210,116 701,550 482,992 -49.45%
-
Tax Rate 5.74% 11.00% 24.29% 19.21% 34.55% 36.91% 38.22% -
Total Cost 1,126,833 4,985,994 3,984,099 2,680,165 1,504,089 4,291,904 3,288,164 -50.99%
-
Net Worth 4,600,816 4,868,697 4,490,724 4,475,415 4,220,278 3,899,320 3,598,128 17.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 391,734 688,615 224,331 209,779 273,061 129,662 -
Div Payout % - 43.42% 99.89% 43.63% 99.84% 38.92% 26.85% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 4,600,816 4,868,697 4,490,724 4,475,415 4,220,278 3,899,320 3,598,128 17.78%
NOSH 1,116,703 1,119,240 1,119,881 1,121,657 1,122,414 1,092,246 1,080,518 2.21%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.90% 17.89% 14.75% 16.10% 12.26% 14.05% 12.81% -
ROE 3.77% 18.53% 15.35% 11.49% 4.98% 17.99% 13.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 119.98 542.56 417.32 284.79 152.72 457.17 349.01 -50.89%
EPS 15.53 80.61 61.56 45.84 18.72 64.23 44.70 -50.54%
DPS 0.00 35.00 61.49 20.00 18.69 25.00 12.00 -
NAPS 4.12 4.35 4.01 3.99 3.76 3.57 3.33 15.23%
Adjusted Per Share Value based on latest NOSH - 1,121,135
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.41 97.03 74.68 51.04 27.39 79.79 60.26 -49.80%
EPS 2.77 14.42 11.02 8.22 3.36 11.21 7.72 -49.47%
DPS 0.00 6.26 11.00 3.58 3.35 4.36 2.07 -
NAPS 0.7352 0.778 0.7176 0.7151 0.6744 0.6231 0.575 17.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.38 2.10 1.79 1.90 1.87 1.63 2.16 -
P/RPS 1.98 0.39 0.43 0.67 1.22 0.36 0.62 116.70%
P/EPS 15.33 2.61 2.91 4.14 9.99 2.54 4.83 115.81%
EY 6.53 38.39 34.39 24.13 10.01 39.40 20.69 -53.61%
DY 0.00 16.67 34.35 10.53 9.99 15.34 5.56 -
P/NAPS 0.58 0.48 0.45 0.48 0.50 0.46 0.65 -7.30%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 16/08/05 16/05/05 17/02/05 10/11/04 16/08/04 14/05/04 -
Price 2.50 2.24 1.85 1.75 1.94 1.55 1.66 -
P/RPS 2.08 0.41 0.44 0.61 1.27 0.34 0.48 165.55%
P/EPS 16.10 2.78 3.01 3.82 10.36 2.41 3.71 165.81%
EY 6.21 35.99 33.28 26.19 9.65 41.44 26.93 -62.36%
DY 0.00 15.63 33.24 11.43 9.63 16.13 7.23 -
P/NAPS 0.61 0.51 0.46 0.44 0.52 0.43 0.50 14.16%

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