[IGBB] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
02-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 45.49%
YoY- -5.11%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 217,497 166,545 221,072 176,682 142,598 94,937 77,389 18.77%
PBT 41,830 44,052 75,393 32,400 46,148 73,244 43,658 -0.70%
Tax -676 -32 976 -3,312 -16,212 -15,736 -11,288 -37.42%
NP 41,154 44,020 76,369 29,088 29,936 57,508 32,370 4.07%
-
NP to SH 40,532 42,112 79,749 28,405 29,936 57,508 32,370 3.81%
-
Tax Rate 1.62% 0.07% -1.29% 10.22% 35.13% 21.48% 25.86% -
Total Cost 176,342 122,525 144,702 147,594 112,662 37,429 45,018 25.52%
-
Net Worth 1,025,157 996,880 963,156 855,993 821,101 782,450 734,433 5.71%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 1,025,157 996,880 963,156 855,993 821,101 782,450 734,433 5.71%
NOSH 323,393 322,614 321,052 320,596 320,742 320,676 320,713 0.13%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 18.92% 26.43% 34.55% 16.46% 20.99% 60.57% 41.83% -
ROE 3.95% 4.22% 8.28% 3.32% 3.65% 7.35% 4.41% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 67.25 51.62 68.86 55.11 44.46 29.61 24.13 18.61%
EPS 12.53 13.05 24.84 8.85 9.33 17.93 10.09 3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.09 3.00 2.67 2.56 2.44 2.29 5.56%
Adjusted Per Share Value based on latest NOSH - 320,638
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 16.35 12.52 16.62 13.28 10.72 7.14 5.82 18.76%
EPS 3.05 3.17 6.00 2.14 2.25 4.32 2.43 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7707 0.7495 0.7241 0.6435 0.6173 0.5882 0.5521 5.71%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 - - - - -
Price 1.35 2.50 1.40 0.00 0.00 0.00 0.00 -
P/RPS 2.01 4.84 2.03 0.00 0.00 0.00 0.00 -
P/EPS 10.77 19.15 5.64 0.00 0.00 0.00 0.00 -
EY 9.28 5.22 17.74 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 0.43 0.81 0.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 11/12/08 12/12/07 14/12/06 02/12/05 26/01/05 15/12/03 04/12/02 -
Price 0.93 2.21 1.40 0.00 0.00 0.00 0.00 -
P/RPS 1.38 4.28 2.03 0.00 0.00 0.00 0.00 -
P/EPS 7.42 16.93 5.64 0.00 0.00 0.00 0.00 -
EY 13.48 5.91 17.74 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 0.29 0.72 0.47 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