[IGBB] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 156.03%
YoY- -84.21%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Revenue 598,649 276,592 27,432 27,432 23,119 45,177 67,187 557.21%
PBT 223,362 101,660 32,917 32,917 9,868 32,868 56,926 224.40%
Tax -46,313 -12,980 15,612 15,612 9,680 10,295 7,765 -
NP 177,049 88,680 48,529 48,529 19,548 43,163 64,691 137.90%
-
NP to SH 78,366 58,803 47,097 47,097 18,395 40,565 60,716 24.56%
-
Tax Rate 20.73% 12.77% -47.43% -47.43% -98.09% -31.32% -13.64% -
Total Cost 421,600 187,912 -21,097 -21,097 3,571 2,014 2,496 8173.23%
-
Net Worth 1,698,141 1,182,583 1,183,720 1,453,178 0 1,126,785 0 -
Dividend
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Div 355 - - - - - - -
Div Payout % 0.45% - - - - - - -
Equity
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Net Worth 1,698,141 1,182,583 1,183,720 1,453,178 0 1,126,785 0 -
NOSH 591,687 591,291 591,860 583,605 563,392 563,392 610,660 -2.68%
Ratio Analysis
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
NP Margin 29.57% 32.06% 176.91% 176.91% 84.55% 95.54% 96.28% -
ROE 4.61% 4.97% 3.98% 3.24% 0.00% 3.60% 0.00% -
Per Share
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
RPS 101.18 46.78 4.63 4.70 4.10 8.02 11.00 575.46%
EPS 13.24 9.94 7.96 8.07 3.27 7.20 9.94 27.99%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.00 2.00 2.49 0.00 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 583,605
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
RPS 44.08 20.37 2.02 2.02 1.70 3.33 4.95 556.89%
EPS 5.77 4.33 3.47 3.47 1.35 2.99 4.47 24.57%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2503 0.8707 0.8716 1.07 0.00 0.8297 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Date 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 -
Price 2.04 2.04 1.99 1.99 2.05 1.98 2.00 -
P/RPS 2.02 4.36 42.94 42.34 49.96 24.69 18.18 -84.91%
P/EPS 15.40 20.51 25.01 24.66 62.79 27.50 20.12 -20.55%
EY 6.49 4.87 4.00 4.06 1.59 3.64 4.97 25.82%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.02 1.00 0.80 0.00 0.99 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Date 29/05/14 - - - - 27/06/13 26/03/13 -
Price 2.18 0.00 0.00 0.00 0.00 2.01 2.00 -
P/RPS 2.15 0.00 0.00 0.00 0.00 25.07 18.18 -84.08%
P/EPS 16.46 0.00 0.00 0.00 0.00 27.92 20.12 -15.87%
EY 6.08 0.00 0.00 0.00 0.00 3.58 4.97 18.95%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 0.00 0.00 0.00 1.01 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