[IGB] QoQ Quarter Result on 31-Mar-2004 [#1]

Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 38.6%
YoY- 38.93%
Quarter Report
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 163,602 133,815 107,355 99,786 193,665 137,984 119,644 23.07%
PBT 49,157 30,505 40,049 22,030 22,955 102,766 40,785 13.19%
Tax -13,625 -10,016 -11,194 -3,665 -9,705 -11,126 -11,360 12.82%
NP 35,532 20,489 28,855 18,365 13,250 91,640 29,425 13.33%
-
NP to SH 35,532 20,489 28,855 18,365 13,250 91,640 29,425 13.33%
-
Tax Rate 27.72% 32.83% 27.95% 16.64% 42.28% 10.83% 27.85% -
Total Cost 128,070 113,326 78,500 81,421 180,415 46,344 90,219 26.17%
-
Net Worth 1,888,063 1,924,881 1,965,399 1,904,813 1,847,232 1,830,511 2,049,445 -5.29%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 30,421 - - - 28,556 28,601 - -
Div Payout % 85.62% - - - 215.52% 31.21% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,888,063 1,924,881 1,965,399 1,904,813 1,847,232 1,830,511 2,049,445 -5.29%
NOSH 1,216,849 1,205,235 1,207,322 1,169,745 1,142,241 1,144,069 1,144,941 4.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 21.72% 15.31% 26.88% 18.40% 6.84% 66.41% 24.59% -
ROE 1.88% 1.06% 1.47% 0.96% 0.72% 5.01% 1.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.44 11.10 8.89 8.53 16.95 12.06 10.45 18.17%
EPS 2.92 1.70 2.39 1.57 1.16 8.01 2.57 8.84%
DPS 2.50 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 1.5516 1.5971 1.6279 1.6284 1.6172 1.60 1.79 -9.04%
Adjusted Per Share Value based on latest NOSH - 1,169,745
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.93 9.76 7.83 7.28 14.12 10.06 8.72 23.12%
EPS 2.59 1.49 2.10 1.34 0.97 6.68 2.15 13.15%
DPS 2.22 0.00 0.00 0.00 2.08 2.09 0.00 -
NAPS 1.3768 1.4036 1.4332 1.389 1.347 1.3348 1.4945 -5.29%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 30/08/04 31/05/04 27/02/04 21/11/03 26/08/03 -
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