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

Stock
[IGBB] IGB BERHAD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013
Profit Trend
QoQ- 33.01%
YoY- -71.35%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 54,530 0 27,098 91,894 67,187 44,068 22,010 106.39%
PBT 69,777 0 36,860 77,888 56,927 47,059 24,058 134.07%
Tax 12,880 0 -2,732 6,980 7,765 -1,915 -2,530 -
NP 82,657 0 34,128 84,868 64,692 45,144 21,528 192.85%
-
NP to SH 79,645 0 31,550 81,937 61,602 43,207 20,151 199.71%
-
Tax Rate -18.46% - 7.41% -8.96% -13.64% 4.07% 10.52% -
Total Cost -28,127 0 -7,030 7,026 2,495 -1,076 482 -
-
Net Worth 1,450,739 0 1,397,214 1,410,390 1,416,418 1,415,822 1,390,205 3.46%
Dividend
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 1,450,739 0 1,397,214 1,410,390 1,416,418 1,415,822 1,390,205 3.46%
NOSH 582,626 563,392 563,392 610,558 610,525 610,268 609,739 -3.56%
Ratio Analysis
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 151.58% 0.00% 125.94% 92.35% 96.29% 102.44% 97.81% -
ROE 5.49% 0.00% 2.26% 5.81% 4.35% 3.05% 1.45% -
Per Share
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 9.36 0.00 4.81 15.05 11.00 7.22 3.61 114.02%
EPS 13.67 0.00 5.60 13.42 10.09 7.07 3.45 200.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 0.00 2.48 2.31 2.32 2.32 2.28 7.29%
Adjusted Per Share Value based on latest NOSH - 610,660
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 4.02 0.00 2.00 6.77 4.95 3.24 1.62 106.65%
EPS 5.86 0.00 2.32 6.03 4.54 3.18 1.48 200.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0682 0.00 1.0288 1.0385 1.0429 1.0425 1.0236 3.46%
Price Multiplier on Financial Quarter End Date
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.99 2.05 1.98 2.00 2.01 2.05 2.05 -
P/RPS 21.26 0.00 41.17 13.29 18.26 28.39 56.79 -54.37%
P/EPS 14.56 0.00 35.36 14.90 19.92 28.95 62.03 -68.57%
EY 6.87 0.00 2.83 6.71 5.02 3.45 1.61 218.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.80 0.87 0.87 0.88 0.90 -8.97%
Price Multiplier on Announcement Date
31/07/13 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/09/13 - 27/06/13 26/03/13 12/12/12 19/09/12 21/06/12 -
Price 1.96 0.00 2.01 2.00 2.05 2.05 2.24 -
P/RPS 20.94 0.00 41.79 13.29 18.63 28.39 62.05 -58.00%
P/EPS 14.34 0.00 35.89 14.90 20.32 28.95 67.78 -71.07%
EY 6.97 0.00 2.79 6.71 4.92 3.45 1.48 244.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 0.81 0.87 0.88 0.88 0.98 -15.81%

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