[IGBB] QoQ Quarter Result on 31-Oct-2013 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
10-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -31.76%
YoY- 74.71%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Revenue 319,980 324,070 251,935 32,886 27,432 0 27,098 729.19%
PBT 119,810 120,782 71,051 37,511 32,917 0 36,860 174.55%
Tax -21,363 -33,253 -28,823 -4,560 15,612 0 -2,732 482.48%
NP 98,447 87,529 42,228 32,951 48,529 0 34,128 147.86%
-
NP to SH 24,595 19,289 12,358 32,138 47,097 0 31,550 -19.21%
-
Tax Rate 17.83% 27.53% 40.57% 12.16% -47.43% - 7.41% -
Total Cost 221,533 236,541 209,707 -65 -21,097 0 -7,030 -
-
Net Worth 1,773,269 1,698,141 1,732,485 1,503,324 1,453,178 0 1,397,214 22.65%
Dividend
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Net Worth 1,773,269 1,698,141 1,732,485 1,503,324 1,453,178 0 1,397,214 22.65%
NOSH 607,283 591,687 591,291 591,860 583,605 563,392 563,392 6.63%
Ratio Analysis
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
NP Margin 30.77% 27.01% 16.76% 100.20% 176.91% 0.00% 125.94% -
ROE 1.39% 1.14% 0.71% 2.14% 3.24% 0.00% 2.26% -
Per Share
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
RPS 52.69 54.77 42.61 5.56 4.70 0.00 4.81 677.53%
EPS 4.05 3.26 2.09 5.43 8.07 0.00 5.60 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.87 2.93 2.54 2.49 0.00 2.48 15.02%
Adjusted Per Share Value based on latest NOSH - 591,860
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
RPS 24.06 24.36 18.94 2.47 2.06 0.00 2.04 728.34%
EPS 1.85 1.45 0.93 2.42 3.54 0.00 2.37 -19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3331 1.2767 1.3025 1.1302 1.0925 0.00 1.0504 22.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Date 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 -
Price 2.33 2.04 2.04 1.99 1.99 2.05 1.98 -
P/RPS 4.42 3.72 4.79 35.81 42.34 0.00 41.17 -85.22%
P/EPS 57.53 62.58 97.61 36.65 24.66 0.00 35.36 51.74%
EY 1.74 1.60 1.02 2.73 4.06 0.00 2.83 -34.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.70 0.78 0.80 0.00 0.80 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Date 28/08/14 29/05/14 27/02/14 10/12/13 30/09/13 - 27/06/13 -
Price 2.35 2.18 2.06 2.00 1.96 0.00 2.01 -
P/RPS 4.46 3.98 4.83 35.99 41.70 0.00 41.79 -85.29%
P/EPS 58.02 66.87 98.56 36.83 24.29 0.00 35.89 50.91%
EY 1.72 1.50 1.01 2.72 4.12 0.00 2.79 -33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.70 0.79 0.79 0.00 0.81 -1.05%

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