[IGBB] QoQ TTM 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-0.0%
YoY- -40.6%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Revenue 888,990 598,649 276,592 27,432 27,432 23,119 45,177 1184.37%
PBT 310,048 223,362 101,660 32,917 32,917 9,868 32,868 584.05%
Tax -83,128 -46,313 -12,980 15,612 15,612 9,680 10,295 -
NP 226,920 177,049 88,680 48,529 48,529 19,548 43,163 314.52%
-
NP to SH 55,932 78,366 58,803 47,097 47,097 18,395 40,565 31.68%
-
Tax Rate 26.81% 20.73% 12.77% -47.43% -47.43% -98.09% -31.32% -
Total Cost 662,070 421,600 187,912 -21,097 -21,097 3,571 2,014 14236.76%
-
Net Worth 1,773,269 1,698,141 1,182,583 1,183,720 1,453,178 0 1,126,785 47.48%
Dividend
30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 CAGR
Div 355 355 - - - - - -
Div Payout % 0.63% 0.45% - - - - - -
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 1,182,583 1,183,720 1,453,178 0 1,126,785 47.48%
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 25.53% 29.57% 32.06% 176.91% 176.91% 84.55% 95.54% -
ROE 3.15% 4.61% 4.97% 3.98% 3.24% 0.00% 3.60% -
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 146.39 101.18 46.78 4.63 4.70 4.10 8.02 1104.26%
EPS 9.21 13.24 9.94 7.96 8.07 3.27 7.20 23.48%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.87 2.00 2.00 2.49 0.00 2.00 38.29%
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 65.46 44.08 20.37 2.02 2.02 1.70 3.33 1183.23%
EPS 4.12 5.77 4.33 3.47 3.47 1.35 2.99 31.61%
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3057 1.2503 0.8707 0.8716 1.07 0.00 0.8297 47.47%
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 1.59 2.02 4.36 42.94 42.34 49.96 24.69 -90.46%
P/EPS 25.30 15.40 20.51 25.01 24.66 62.79 27.50 -6.89%
EY 3.95 6.49 4.87 4.00 4.06 1.59 3.64 7.25%
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 1.02 1.00 0.80 0.00 0.99 -16.68%
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 - - - - 27/06/13 -
Price 2.35 2.18 0.00 0.00 0.00 0.00 2.01 -
P/RPS 1.61 2.15 0.00 0.00 0.00 0.00 25.07 -90.48%
P/EPS 25.52 16.46 0.00 0.00 0.00 0.00 27.92 -7.41%
EY 3.92 6.08 0.00 0.00 0.00 0.00 3.58 8.08%
DY 0.02 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.00 0.00 0.00 0.00 1.01 -18.10%

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