[IGBB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -81.09%
YoY- -38.86%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Revenue 1,288,979 967,724 644,050 324,070 1,118,818 87,416 54,530 828.73%
PBT 450,191 336,517 240,592 120,782 412,174 107,288 69,777 271.98%
Tax -102,782 -79,163 -54,616 -33,253 -82,229 8,320 12,880 -
NP 347,409 257,354 185,976 87,529 329,945 115,608 82,657 175.03%
-
NP to SH 102,165 56,833 43,884 19,289 101,986 111,783 79,645 19.17%
-
Tax Rate 22.83% 23.52% 22.70% 27.53% 19.95% -7.75% -18.46% -
Total Cost 941,570 710,370 458,074 236,541 788,873 -28,192 -28,127 -
-
Net Worth 1,900,884 1,776,031 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 20.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Net Worth 1,900,884 1,776,031 1,750,563 1,698,141 1,718,338 1,488,096 1,450,739 20.97%
NOSH 603,455 602,044 599,508 591,687 586,463 585,864 582,626 2.50%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
NP Margin 26.95% 26.59% 28.88% 27.01% 29.49% 132.25% 151.58% -
ROE 5.37% 3.20% 2.51% 1.14% 5.94% 7.51% 5.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 213.60 160.74 107.43 54.77 190.77 14.92 9.36 805.98%
EPS 16.93 9.44 7.32 3.26 17.39 19.08 13.67 16.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 2.95 2.92 2.87 2.93 2.54 2.49 18.01%
Adjusted Per Share Value based on latest NOSH - 591,687
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
RPS 96.91 72.75 48.42 24.36 84.11 6.57 4.10 828.69%
EPS 7.68 4.27 3.30 1.45 7.67 8.40 5.99 19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4291 1.3352 1.3161 1.2767 1.2918 1.1187 1.0907 20.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 -
Price 2.36 2.38 2.33 2.04 2.04 1.99 1.99 -
P/RPS 1.10 1.48 2.17 3.72 1.07 13.34 21.26 -87.59%
P/EPS 13.94 25.21 31.83 62.58 11.73 10.43 14.56 -3.01%
EY 7.17 3.97 3.14 1.60 8.52 9.59 6.87 3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.80 0.71 0.70 0.78 0.80 -4.44%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 31/07/13 CAGR
Date 17/02/15 27/11/14 28/08/14 29/05/14 27/02/14 10/12/13 30/09/13 -
Price 2.24 2.65 2.35 2.18 2.06 2.00 1.96 -
P/RPS 1.05 1.65 2.19 3.98 1.08 13.40 20.94 -87.86%
P/EPS 13.23 28.07 32.10 66.87 11.85 10.48 14.34 -5.51%
EY 7.56 3.56 3.11 1.50 8.44 9.54 6.97 5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 0.80 0.76 0.70 0.79 0.79 -7.24%

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