[IGBB] YoY Cumulative 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- 69.19%
YoY- 180.75%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 145,955 163,123 124,909 165,804 132,512 106,949 71,203 12.69%
PBT 35,398 31,373 33,039 56,545 24,300 34,611 54,933 -7.05%
Tax -228 -507 -24 732 -2,484 -12,159 -11,802 -48.16%
NP 35,170 30,866 33,015 57,277 21,816 22,452 43,131 -3.34%
-
NP to SH 34,024 30,399 31,584 59,812 21,304 22,452 43,131 -3.87%
-
Tax Rate 0.64% 1.62% 0.07% -1.29% 10.22% 35.13% 21.48% -
Total Cost 110,785 132,257 91,894 108,527 110,696 84,497 28,072 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 2.99% 2.97% 3.17% 6.21% 2.49% 2.73% 5.51% -
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 30.03 50.44 38.72 51.64 41.33 33.34 22.20 5.15%
EPS 7.00 9.40 9.79 18.63 6.64 7.00 13.45 -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 10.75 12.01 9.20 12.21 9.76 7.87 5.24 12.71%
EPS 2.51 2.24 2.33 4.40 1.57 1.65 3.18 -3.86%
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 4.33 2.68 6.46 2.71 0.00 0.00 0.00 -
P/EPS 18.57 14.36 25.54 7.51 0.00 0.00 0.00 -
EY 5.38 6.96 3.92 13.31 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 4.20 1.84 5.71 2.71 0.00 0.00 0.00 -
P/EPS 18.00 9.89 22.57 7.51 0.00 0.00 0.00 -
EY 5.56 10.11 4.43 13.31 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