[IGBB] QoQ Quarter Result on 31-Jul-2005 [#2]

Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -20.58%
YoY- -11.02%
Quarter Report
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 55,309 50,516 56,345 40,432 35,735 50,554 42,062 20.08%
PBT 18,805 6,454 15,133 3,652 5,515 24,942 14,238 20.44%
Tax 596 9,577 -2,957 473 -74 -2,946 -4,236 -
NP 19,401 16,031 12,176 4,125 5,441 21,996 10,002 55.72%
-
NP to SH 20,604 13,767 11,542 4,321 5,441 21,996 10,002 62.11%
-
Tax Rate -3.17% -148.39% 19.54% -12.95% 1.34% 11.81% 29.75% -
Total Cost 35,908 34,485 44,169 36,307 30,294 28,558 32,060 7.87%
-
Net Worth 927,500 640,749 856,105 845,982 641,243 840,184 820,676 8.52%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 8,009 - - - 8,017 - -
Div Payout % - 58.18% - - - 36.45% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 927,500 640,749 856,105 845,982 641,243 840,184 820,676 8.52%
NOSH 320,934 320,374 320,638 320,447 320,621 320,681 320,576 0.07%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 35.08% 31.73% 21.61% 10.20% 15.23% 43.51% 23.78% -
ROE 2.22% 2.15% 1.35% 0.51% 0.85% 2.62% 1.22% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 17.23 15.77 17.57 12.62 11.15 15.76 13.12 19.98%
EPS 6.42 4.29 3.60 1.35 1.72 6.86 3.12 61.99%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.89 2.00 2.67 2.64 2.00 2.62 2.56 8.44%
Adjusted Per Share Value based on latest NOSH - 320,447
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 4.07 3.72 4.15 2.98 2.63 3.72 3.10 19.96%
EPS 1.52 1.01 0.85 0.32 0.40 1.62 0.74 61.80%
DPS 0.00 0.59 0.00 0.00 0.00 0.59 0.00 -
NAPS 0.6829 0.4718 0.6304 0.6229 0.4721 0.6186 0.6043 8.51%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 04/07/06 24/03/06 02/12/05 27/09/05 22/06/05 29/03/05 26/01/05 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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