[IGBB] QoQ TTM Result on 30-Apr-2003 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -17.36%
YoY- -26.69%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 105,975 90,297 83,311 81,892 77,137 100,658 107,007 -0.64%
PBT 81,432 69,884 47,313 42,550 47,695 59,171 52,034 34.68%
Tax -20,502 -18,764 -17,618 -15,883 -15,427 -17,030 -17,390 11.56%
NP 60,930 51,120 29,695 26,667 32,268 42,141 34,644 45.55%
-
NP to SH 60,930 51,120 29,695 26,667 32,268 42,141 34,644 45.55%
-
Tax Rate 25.18% 26.85% 37.24% 37.33% 32.35% 28.78% 33.42% -
Total Cost 45,045 39,177 53,616 55,225 44,869 58,517 72,363 -27.03%
-
Net Worth 801,047 782,651 749,399 747,197 741,148 734,664 727,041 6.65%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 6,408 - - - - - - -
Div Payout % 10.52% - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 801,047 782,651 749,399 747,197 741,148 734,664 727,041 6.65%
NOSH 320,418 320,758 320,256 320,685 320,843 320,814 321,700 -0.26%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 57.49% 56.61% 35.64% 32.56% 41.83% 41.87% 32.38% -
ROE 7.61% 6.53% 3.96% 3.57% 4.35% 5.74% 4.77% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 33.07 28.15 26.01 25.54 24.04 31.38 33.26 -0.38%
EPS 19.02 15.94 9.27 8.32 10.06 13.14 10.77 45.95%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.44 2.34 2.33 2.31 2.29 2.26 6.94%
Adjusted Per Share Value based on latest NOSH - 320,685
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 7.97 6.79 6.26 6.16 5.80 7.57 8.04 -0.57%
EPS 4.58 3.84 2.23 2.00 2.43 3.17 2.60 45.70%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6022 0.5884 0.5634 0.5617 0.5572 0.5523 0.5466 6.65%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 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
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 22/03/04 15/12/03 29/09/03 01/08/03 03/03/03 04/12/02 27/09/02 -
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