[IGBB] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ--%
YoY- 84.33%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Revenue 1,296,280 1,118,818 116,554 109,060 0 108,392 91,894 876.04%
PBT 483,128 412,174 143,050 139,554 0 147,440 77,888 381.17%
Tax -133,012 -82,229 11,093 25,760 0 -10,928 6,980 -
NP 350,116 329,945 154,144 165,314 0 136,512 84,868 238.70%
-
NP to SH 77,156 101,986 149,044 159,290 0 126,200 81,937 -5.04%
-
Tax Rate 27.53% 19.95% -7.75% -18.46% - 7.41% -8.96% -
Total Cost 946,164 788,873 -37,589 -56,254 0 -28,120 7,026 6707.22%
-
Net Worth 1,698,141 1,718,338 1,488,096 1,450,739 0 1,397,214 1,410,390 17.33%
Dividend
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Net Worth 1,698,141 1,718,338 1,488,096 1,450,739 0 1,397,214 1,410,390 17.33%
NOSH 591,687 586,463 585,864 582,626 563,392 563,392 610,558 -2.66%
Ratio Analysis
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
NP Margin 27.01% 29.49% 132.25% 151.58% 0.00% 125.94% 92.35% -
ROE 4.54% 5.94% 10.02% 10.98% 0.00% 9.03% 5.81% -
Per Share
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
RPS 219.08 190.77 19.89 18.72 0.00 19.24 15.05 902.82%
EPS 13.04 17.39 25.44 27.34 0.00 22.40 13.42 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.93 2.54 2.49 0.00 2.48 2.31 20.54%
Adjusted Per Share Value based on latest NOSH - 583,605
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
RPS 95.45 82.38 8.58 8.03 0.00 7.98 6.77 875.61%
EPS 5.68 7.51 10.97 11.73 0.00 9.29 6.03 -5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2503 1.2652 1.0957 1.0682 0.00 1.0288 1.0385 17.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Date 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 -
Price 2.04 2.04 1.99 1.99 2.05 1.98 2.00 -
P/RPS 0.93 1.07 10.00 10.63 0.00 10.29 13.29 -89.86%
P/EPS 15.64 11.73 7.82 7.28 0.00 8.84 14.90 4.26%
EY 6.39 8.52 12.78 13.74 0.00 11.31 6.71 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.78 0.80 0.00 0.80 0.87 -16.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Date 29/05/14 27/02/14 10/12/13 30/09/13 - 27/06/13 26/03/13 -
Price 2.18 2.06 2.00 1.96 0.00 2.01 2.00 -
P/RPS 1.00 1.08 10.05 10.47 0.00 10.45 13.29 -89.21%
P/EPS 16.72 11.85 7.86 7.17 0.00 8.97 14.90 10.42%
EY 5.98 8.44 12.72 13.95 0.00 11.14 6.71 -9.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.79 0.79 0.00 0.81 0.87 -10.98%

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