[IGBB] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 56.79%
YoY- 11.92%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 118,612 54,141 198,389 145,955 93,958 43,021 212,662 -32.31%
PBT 16,826 5,175 40,099 35,398 22,021 8,546 46,302 -49.17%
Tax -41 -37 840 -228 -182 -160 -3,506 -94.88%
NP 16,785 5,138 40,939 35,170 21,839 8,386 42,796 -46.51%
-
NP to SH 14,454 4,242 38,966 34,024 21,700 8,244 41,438 -50.54%
-
Tax Rate 0.24% 0.71% -2.09% 0.64% 0.83% 1.87% 7.57% -
Total Cost 101,827 49,003 157,450 110,785 72,119 34,635 169,866 -28.97%
-
Net Worth 1,163,133 1,150,703 1,143,102 1,137,373 1,128,789 1,115,364 1,105,969 3.42%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,163,133 1,150,703 1,143,102 1,137,373 1,128,789 1,115,364 1,105,969 3.42%
NOSH 486,666 487,586 486,426 486,057 486,547 323,294 323,382 31.42%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 14.15% 9.49% 20.64% 24.10% 23.24% 19.49% 20.12% -
ROE 1.24% 0.37% 3.41% 2.99% 1.92% 0.74% 3.75% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 24.37 11.10 40.78 30.03 19.31 13.31 65.76 -48.50%
EPS 2.97 0.87 6.41 7.00 4.46 2.55 8.53 -50.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.36 2.35 2.34 2.32 3.45 3.42 -21.30%
Adjusted Per Share Value based on latest NOSH - 487,114
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 8.73 3.99 14.61 10.75 6.92 3.17 15.66 -32.33%
EPS 1.06 0.31 2.87 2.51 1.60 0.61 3.05 -50.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8564 0.8473 0.8417 0.8374 0.8311 0.8212 0.8143 3.42%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.03 1.12 1.33 1.30 0.98 1.10 1.38 -
P/RPS 4.23 10.09 3.26 4.33 5.07 8.27 2.10 59.69%
P/EPS 34.68 128.74 16.60 18.57 21.97 43.14 10.77 118.52%
EY 2.88 0.78 6.02 5.38 4.55 2.32 9.29 -54.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.57 0.56 0.42 0.32 0.40 4.95%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 24/06/10 30/03/10 15/12/09 30/09/09 24/06/09 25/03/09 -
Price 1.16 1.03 1.30 1.26 0.96 1.41 1.18 -
P/RPS 4.76 9.28 3.19 4.20 4.97 10.60 1.79 92.28%
P/EPS 39.06 118.39 16.23 18.00 21.52 55.29 9.21 162.70%
EY 2.56 0.84 6.16 5.56 4.65 1.81 10.86 -61.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.55 0.54 0.41 0.41 0.35 25.22%

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