[IGB] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -48.41%
YoY- 36.39%
Quarter Report
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 156,494 99,786 80,873 65,315 43,104 43,637 0 -100.00%
PBT 42,537 22,030 17,852 31,507 23,242 9,549 0 -100.00%
Tax -16,686 -3,665 -4,633 -5,228 -3,974 -4,066 0 -100.00%
NP 25,851 18,365 13,219 26,279 19,268 5,483 0 -100.00%
-
NP to SH 25,851 18,365 13,219 26,279 19,268 5,483 0 -100.00%
-
Tax Rate 39.23% 16.64% 25.95% 16.59% 17.10% 42.58% - -
Total Cost 130,643 81,421 67,654 39,036 23,836 38,154 0 -100.00%
-
Net Worth 2,254,410 1,904,813 1,937,267 1,885,232 1,254,798 1,261,089 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 2,254,410 1,904,813 1,937,267 1,885,232 1,254,798 1,261,089 0 -100.00%
NOSH 1,452,303 1,169,745 1,139,568 1,142,565 594,691 609,222 471,897 -1.18%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 16.52% 18.40% 16.35% 40.23% 44.70% 12.57% 0.00% -
ROE 1.15% 0.96% 0.68% 1.39% 1.54% 0.43% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 10.78 8.53 7.10 5.72 7.25 7.16 0.00 -100.00%
EPS 1.78 1.57 1.16 2.30 3.24 0.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5523 1.6284 1.70 1.65 2.11 2.07 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,142,565
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 11.41 7.28 5.90 4.76 3.14 3.18 0.00 -100.00%
EPS 1.89 1.34 0.96 1.92 1.41 0.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6439 1.389 1.4127 1.3747 0.915 0.9196 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/05/05 31/05/04 30/05/03 29/05/02 30/05/01 29/05/00 - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 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 0.00 0.00 0.00 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