[IGBB] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
15-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 263.79%
YoY- 77.65%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 165,804 132,512 106,949 71,203 58,042 78,358 53,983 20.55%
PBT 56,545 24,300 34,611 54,933 32,744 21,686 9,546 34.49%
Tax 732 -2,484 -12,159 -11,802 -8,466 -9,083 -9,098 -
NP 57,277 21,816 22,452 43,131 24,278 12,603 448 124.36%
-
NP to SH 59,812 21,304 22,452 43,131 24,278 12,603 448 125.99%
-
Tax Rate -1.29% 10.22% 35.13% 21.48% 25.86% 41.88% 95.31% -
Total Cost 108,527 110,696 84,497 28,072 33,764 65,755 53,535 12.49%
-
Net Worth 963,156 855,993 821,101 782,450 734,433 965,267 947,200 0.27%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 963,156 855,993 821,101 782,450 734,433 965,267 947,200 0.27%
NOSH 321,052 320,596 320,742 320,676 320,713 320,687 319,999 0.05%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 34.55% 16.46% 20.99% 60.57% 41.83% 16.08% 0.83% -
ROE 6.21% 2.49% 2.73% 5.51% 3.31% 1.31% 0.05% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 51.64 41.33 33.34 22.20 18.10 24.43 16.87 20.48%
EPS 18.63 6.64 7.00 13.45 7.57 3.93 0.14 125.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.67 2.56 2.44 2.29 3.01 2.96 0.22%
Adjusted Per Share Value based on latest NOSH - 320,758
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 12.21 9.76 7.87 5.24 4.27 5.77 3.97 20.58%
EPS 4.40 1.57 1.65 3.18 1.79 0.93 0.03 129.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7092 0.6303 0.6046 0.5761 0.5408 0.7107 0.6974 0.27%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 - - - - - - -
Price 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.51 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 13.31 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 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 14/12/06 02/12/05 26/01/05 15/12/03 04/12/02 20/12/01 15/02/01 -
Price 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.51 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 13.31 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 0.47 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