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

Stock
[IGBB] IGB BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- -54.65%
YoY- -93.83%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 276,592 27,432 27,432 23,119 45,177 67,187 128,167 93.29%
PBT 101,660 32,917 32,917 9,868 32,868 56,926 96,939 4.15%
Tax -12,980 15,612 15,612 9,680 10,295 7,765 -13,499 -3.30%
NP 88,680 48,529 48,529 19,548 43,163 64,691 83,440 5.35%
-
NP to SH 58,803 47,097 47,097 18,395 40,565 60,716 79,286 -22.59%
-
Tax Rate 12.77% -47.43% -47.43% -98.09% -31.32% -13.64% 13.93% -
Total Cost 187,912 -21,097 -21,097 3,571 2,014 2,496 44,727 242.07%
-
Net Worth 1,182,583 1,183,720 1,453,178 0 1,126,785 0 1,417,820 -14.39%
Dividend
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 1,182,583 1,183,720 1,453,178 0 1,126,785 0 1,417,820 -14.39%
NOSH 591,291 591,860 583,605 563,392 563,392 610,660 611,129 -2.78%
Ratio Analysis
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 32.06% 176.91% 176.91% 84.55% 95.54% 96.28% 65.10% -
ROE 4.97% 3.98% 3.24% 0.00% 3.60% 0.00% 5.59% -
Per Share
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 46.78 4.63 4.70 4.10 8.02 11.00 20.97 98.86%
EPS 9.94 7.96 8.07 3.27 7.20 9.94 12.97 -20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.49 0.00 2.00 0.00 2.32 -11.94%
Adjusted Per Share Value based on latest NOSH - 563,392
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 20.37 2.02 2.02 1.70 3.33 4.95 9.44 93.28%
EPS 4.33 3.47 3.47 1.35 2.99 4.47 5.84 -22.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8707 0.8716 1.07 0.00 0.8297 0.00 1.0439 -14.39%
Price Multiplier on Financial Quarter End Date
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Date 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 -
Price 2.04 1.99 1.99 2.05 1.98 2.00 2.01 -
P/RPS 4.36 42.94 42.34 49.96 24.69 18.18 9.58 -49.05%
P/EPS 20.51 25.01 24.66 62.79 27.50 20.12 15.49 27.19%
EY 4.87 4.00 4.06 1.59 3.64 4.97 6.45 -21.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 0.80 0.00 0.99 0.00 0.87 14.60%
Price Multiplier on Announcement Date
31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 CAGR
Date - - - - 27/06/13 26/03/13 12/12/12 -
Price 0.00 0.00 0.00 0.00 2.01 2.00 2.05 -
P/RPS 0.00 0.00 0.00 0.00 25.07 18.18 9.77 -
P/EPS 0.00 0.00 0.00 0.00 27.92 20.12 15.80 -
EY 0.00 0.00 0.00 0.00 3.58 4.97 6.33 -
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 1.01 0.00 0.88 -

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