[IGBB] QoQ Cumulative Quarter Result on 31-Dec-2013

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- -8.76%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Revenue 967,724 644,050 324,070 1,118,818 87,416 54,530 0 -
PBT 336,517 240,592 120,782 412,174 107,288 69,777 0 -
Tax -79,163 -54,616 -33,253 -82,229 8,320 12,880 0 -
NP 257,354 185,976 87,529 329,945 115,608 82,657 0 -
-
NP to SH 56,833 43,884 19,289 101,986 111,783 79,645 0 -
-
Tax Rate 23.52% 22.70% 27.53% 19.95% -7.75% -18.46% - -
Total Cost 710,370 458,074 236,541 788,873 -28,192 -28,127 0 -
-
Net Worth 1,776,031 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Net Worth 1,776,031 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 0 -
NOSH 602,044 599,508 591,687 586,463 585,864 582,626 563,392 5.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
NP Margin 26.59% 28.88% 27.01% 29.49% 132.25% 151.58% 0.00% -
ROE 3.20% 2.51% 1.14% 5.94% 7.51% 5.49% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
RPS 160.74 107.43 54.77 190.77 14.92 9.36 0.00 -
EPS 9.44 7.32 3.26 17.39 19.08 13.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.92 2.87 2.93 2.54 2.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 591,291
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
RPS 71.25 47.42 23.86 82.38 6.44 4.02 0.00 -
EPS 4.18 3.23 1.42 7.51 8.23 5.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3077 1.2889 1.2503 1.2652 1.0957 1.0682 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 -
Price 2.38 2.33 2.04 2.04 1.99 1.99 2.05 -
P/RPS 1.48 2.17 3.72 1.07 13.34 21.26 0.00 -
P/EPS 25.21 31.83 62.58 11.73 10.43 14.56 0.00 -
EY 3.97 3.14 1.60 8.52 9.59 6.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.71 0.70 0.78 0.80 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 10/12/13 30/09/13 - -
Price 2.65 2.35 2.18 2.06 2.00 1.96 0.00 -
P/RPS 1.65 2.19 3.98 1.08 13.40 20.94 0.00 -
P/EPS 28.07 32.10 66.87 11.85 10.48 14.34 0.00 -
EY 3.56 3.11 1.50 8.44 9.54 6.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.76 0.70 0.79 0.79 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