[IGBB] QoQ Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ--%
YoY- 84.33%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Revenue 324,070 1,118,818 87,416 54,530 0 27,098 91,894 195.92%
PBT 120,782 412,174 107,288 69,777 0 36,860 77,888 45.88%
Tax -33,253 -82,229 8,320 12,880 0 -2,732 6,980 -
NP 87,529 329,945 115,608 82,657 0 34,128 84,868 2.69%
-
NP to SH 19,289 101,986 111,783 79,645 0 31,550 81,937 -71.21%
-
Tax Rate 27.53% 19.95% -7.75% -18.46% - 7.41% -8.96% -
Total Cost 236,541 788,873 -28,192 -28,127 0 -7,030 7,026 1963.89%
-
Net Worth 1,698,141 1,718,338 1,488,096 1,450,739 0 1,397,214 1,410,390 17.33%
Dividend
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Net Worth 1,698,141 1,718,338 1,488,096 1,450,739 0 1,397,214 1,410,390 17.33%
NOSH 591,687 586,463 585,864 582,626 563,392 563,392 610,558 -2.66%
Ratio Analysis
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
NP Margin 27.01% 29.49% 132.25% 151.58% 0.00% 125.94% 92.35% -
ROE 1.14% 5.94% 7.51% 5.49% 0.00% 2.26% 5.81% -
Per Share
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
RPS 54.77 190.77 14.92 9.36 0.00 4.81 15.05 204.04%
EPS 3.26 17.39 19.08 13.67 0.00 5.60 13.42 -70.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.93 2.54 2.49 0.00 2.48 2.31 20.54%
Adjusted Per Share Value based on latest NOSH - 583,605
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
RPS 23.86 82.38 6.44 4.02 0.00 2.00 6.77 195.77%
EPS 1.42 7.51 8.23 5.86 0.00 2.32 6.03 -71.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2503 1.2652 1.0957 1.0682 0.00 1.0288 1.0385 17.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Date 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 -
Price 2.04 2.04 1.99 1.99 2.05 1.98 2.00 -
P/RPS 3.72 1.07 13.34 21.26 0.00 41.17 13.29 -66.58%
P/EPS 62.58 11.73 10.43 14.56 0.00 35.36 14.90 243.97%
EY 1.60 8.52 9.59 6.87 0.00 2.83 6.71 -70.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.78 0.80 0.00 0.80 0.87 -16.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Date 29/05/14 27/02/14 10/12/13 30/09/13 - 27/06/13 26/03/13 -
Price 2.18 2.06 2.00 1.96 0.00 2.01 2.00 -
P/RPS 3.98 1.08 13.40 20.94 0.00 41.79 13.29 -64.58%
P/EPS 66.87 11.85 10.48 14.34 0.00 35.89 14.90 264.17%
EY 1.50 8.44 9.54 6.97 0.00 2.79 6.71 -72.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.79 0.79 0.00 0.81 0.87 -10.98%

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