[IGBB] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -72.73%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 212,662 163,123 101,952 46,493 174,727 124,909 81,638 88.77%
PBT 46,302 31,373 19,805 8,579 32,203 33,039 25,288 49.39%
Tax -3,506 -507 -374 63 -256 -24 -3 10760.03%
NP 42,796 30,866 19,431 8,642 31,947 33,015 25,285 41.79%
-
NP to SH 41,438 30,399 19,692 8,684 31,845 31,584 24,025 43.58%
-
Tax Rate 7.57% 1.62% 1.89% -0.73% 0.79% 0.07% 0.01% -
Total Cost 169,866 132,257 82,521 37,851 142,780 91,894 56,353 107.97%
-
Net Worth 1,105,969 1,025,157 1,012,084 1,007,214 998,943 996,880 991,354 7.53%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - 7,273 - - -
Div Payout % - - - - 22.84% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 1,105,969 1,025,157 1,012,084 1,007,214 998,943 996,880 991,354 7.53%
NOSH 323,382 323,393 323,349 322,825 323,282 322,614 322,916 0.09%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 20.12% 18.92% 19.06% 18.59% 18.28% 26.43% 30.97% -
ROE 3.75% 2.97% 1.95% 0.86% 3.19% 3.17% 2.42% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 65.76 50.44 31.53 14.40 54.05 38.72 25.28 88.59%
EPS 8.53 9.40 6.09 2.69 9.86 9.79 7.44 9.49%
DPS 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 3.42 3.17 3.13 3.12 3.09 3.09 3.07 7.42%
Adjusted Per Share Value based on latest NOSH - 322,825
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 15.99 12.26 7.66 3.50 13.14 9.39 6.14 88.73%
EPS 3.12 2.29 1.48 0.65 2.39 2.37 1.81 43.52%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.8315 0.7707 0.7609 0.7572 0.751 0.7495 0.7453 7.53%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.38 1.35 1.50 1.78 2.00 2.50 2.60 -
P/RPS 2.10 2.68 4.76 12.36 3.70 6.46 10.28 -65.14%
P/EPS 10.77 14.36 24.63 66.17 20.30 25.54 34.95 -54.21%
EY 9.29 6.96 4.06 1.51 4.93 3.92 2.86 118.54%
DY 0.00 0.00 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 0.40 0.43 0.48 0.57 0.65 0.81 0.85 -39.36%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 25/03/09 11/12/08 26/09/08 25/06/08 26/03/08 12/12/07 17/09/07 -
Price 1.18 0.93 1.40 1.54 1.34 2.21 2.18 -
P/RPS 1.79 1.84 4.44 10.69 2.48 5.71 8.62 -64.76%
P/EPS 9.21 9.89 22.99 57.25 13.60 22.57 29.30 -53.60%
EY 10.86 10.11 4.35 1.75 7.35 4.43 3.41 115.70%
DY 0.00 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 0.35 0.29 0.45 0.49 0.43 0.72 0.71 -37.46%

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