[IGBB] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -61.49%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 87,416 54,530 0 27,098 91,894 67,187 44,068 72.81%
PBT 107,288 69,777 0 36,860 77,888 56,927 47,059 93.13%
Tax 8,320 12,880 0 -2,732 6,980 7,765 -1,915 -
NP 115,608 82,657 0 34,128 84,868 64,692 45,144 111.92%
-
NP to SH 111,783 79,645 0 31,550 81,937 61,602 43,207 113.65%
-
Tax Rate -7.75% -18.46% - 7.41% -8.96% -13.64% 4.07% -
Total Cost -28,192 -28,127 0 -7,030 7,026 2,495 -1,076 1257.65%
-
Net Worth 1,488,096 1,450,739 0 1,397,214 1,410,390 1,416,418 1,415,822 4.05%
Dividend
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,488,096 1,450,739 0 1,397,214 1,410,390 1,416,418 1,415,822 4.05%
NOSH 585,864 582,626 563,392 563,392 610,558 610,525 610,268 -3.20%
Ratio Analysis
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 132.25% 151.58% 0.00% 125.94% 92.35% 96.29% 102.44% -
ROE 7.51% 5.49% 0.00% 2.26% 5.81% 4.35% 3.05% -
Per Share
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 14.92 9.36 0.00 4.81 15.05 11.00 7.22 78.55%
EPS 19.08 13.67 0.00 5.60 13.42 10.09 7.07 120.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.49 0.00 2.48 2.31 2.32 2.32 7.50%
Adjusted Per Share Value based on latest NOSH - 563,392
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 6.57 4.10 0.00 2.04 6.91 5.05 3.31 72.90%
EPS 8.40 5.99 0.00 2.37 6.16 4.63 3.25 113.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1187 1.0907 0.00 1.0504 1.0603 1.0649 1.0644 4.05%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.99 1.99 2.05 1.98 2.00 2.01 2.05 -
P/RPS 13.34 21.26 0.00 41.17 13.29 18.26 28.39 -45.29%
P/EPS 10.43 14.56 0.00 35.36 14.90 19.92 28.95 -55.75%
EY 9.59 6.87 0.00 2.83 6.71 5.02 3.45 126.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.00 0.80 0.87 0.87 0.88 -9.18%
Price Multiplier on Announcement Date
31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 10/12/13 30/09/13 - 27/06/13 26/03/13 12/12/12 19/09/12 -
Price 2.00 1.96 0.00 2.01 2.00 2.05 2.05 -
P/RPS 13.40 20.94 0.00 41.79 13.29 18.63 28.39 -45.09%
P/EPS 10.48 14.34 0.00 35.89 14.90 20.32 28.95 -55.58%
EY 9.54 6.97 0.00 2.79 6.71 4.92 3.45 125.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.00 0.81 0.87 0.88 0.88 -8.25%

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