[IGB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -28.99%
YoY- -77.64%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 120,290 156,494 163,602 133,815 107,355 99,786 193,665 -27.22%
PBT 35,236 42,537 49,157 30,505 40,049 22,030 22,955 33.10%
Tax -15,860 -16,686 -13,625 -10,016 -11,194 -3,665 -9,705 38.78%
NP 19,376 25,851 35,532 20,489 28,855 18,365 13,250 28.86%
-
NP to SH 19,376 25,851 35,532 20,489 28,855 18,365 13,250 28.86%
-
Tax Rate 45.01% 39.23% 27.72% 32.83% 27.95% 16.64% 42.28% -
Total Cost 100,914 130,643 128,070 113,326 78,500 81,421 180,415 -32.13%
-
Net Worth 2,464,217 2,254,410 1,888,063 1,924,881 1,965,399 1,904,813 1,847,232 21.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 30,421 - - - 28,556 -
Div Payout % - - 85.62% - - - 215.52% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,464,217 2,254,410 1,888,063 1,924,881 1,965,399 1,904,813 1,847,232 21.20%
NOSH 1,575,284 1,452,303 1,216,849 1,205,235 1,207,322 1,169,745 1,142,241 23.92%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.11% 16.52% 21.72% 15.31% 26.88% 18.40% 6.84% -
ROE 0.79% 1.15% 1.88% 1.06% 1.47% 0.96% 0.72% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.64 10.78 13.44 11.10 8.89 8.53 16.95 -41.24%
EPS 1.23 1.78 2.92 1.70 2.39 1.57 1.16 3.98%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.5643 1.5523 1.5516 1.5971 1.6279 1.6284 1.6172 -2.19%
Adjusted Per Share Value based on latest NOSH - 1,205,235
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.77 11.41 11.93 9.76 7.83 7.28 14.12 -27.22%
EPS 1.41 1.89 2.59 1.49 2.10 1.34 0.97 28.35%
DPS 0.00 0.00 2.22 0.00 0.00 0.00 2.08 -
NAPS 1.7969 1.6439 1.3768 1.4036 1.4332 1.389 1.347 21.20%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 26/05/05 28/02/05 25/11/04 30/08/04 31/05/04 27/02/04 -
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