[IGBB] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 12.79%
YoY- 180.75%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 194,606 217,497 166,545 221,072 176,682 142,598 94,937 12.69%
PBT 47,197 41,830 44,052 75,393 32,400 46,148 73,244 -7.05%
Tax -304 -676 -32 976 -3,312 -16,212 -15,736 -48.16%
NP 46,893 41,154 44,020 76,369 29,088 29,936 57,508 -3.34%
-
NP to SH 45,365 40,532 42,112 79,749 28,405 29,936 57,508 -3.87%
-
Tax Rate 0.64% 1.62% 0.07% -1.29% 10.22% 35.13% 21.48% -
Total Cost 147,713 176,342 122,525 144,702 147,594 112,662 37,429 25.68%
-
Net Worth 1,137,373 1,025,157 996,880 963,156 855,993 821,101 782,450 6.42%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 1,137,373 1,025,157 996,880 963,156 855,993 821,101 782,450 6.42%
NOSH 486,057 323,393 322,614 321,052 320,596 320,742 320,676 7.17%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 24.10% 18.92% 26.43% 34.55% 16.46% 20.99% 60.57% -
ROE 3.99% 3.95% 4.22% 8.28% 3.32% 3.65% 7.35% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 40.04 67.25 51.62 68.86 55.11 44.46 29.61 5.15%
EPS 9.33 12.53 13.05 24.84 8.85 9.33 17.93 -10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 3.17 3.09 3.00 2.67 2.56 2.44 -0.69%
Adjusted Per Share Value based on latest NOSH - 320,984
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 14.33 16.01 12.26 16.28 13.01 10.50 6.99 12.69%
EPS 3.34 2.98 3.10 5.87 2.09 2.20 4.23 -3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8374 0.7548 0.734 0.7092 0.6303 0.6046 0.5761 6.42%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 - - - -
Price 1.30 1.35 2.50 1.40 0.00 0.00 0.00 -
P/RPS 3.25 2.01 4.84 2.03 0.00 0.00 0.00 -
P/EPS 13.93 10.77 19.15 5.64 0.00 0.00 0.00 -
EY 7.18 9.28 5.22 17.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.81 0.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 11/12/08 12/12/07 14/12/06 02/12/05 26/01/05 15/12/03 -
Price 1.26 0.93 2.21 1.40 0.00 0.00 0.00 -
P/RPS 3.15 1.38 4.28 2.03 0.00 0.00 0.00 -
P/EPS 13.50 7.42 16.93 5.64 0.00 0.00 0.00 -
EY 7.41 13.48 5.91 17.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.29 0.72 0.47 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