[IGBB] QoQ Quarter Result on 31-Jul-2013 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ--%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Revenue 324,070 251,935 32,886 27,432 0 27,098 24,707 816.79%
PBT 120,782 71,051 37,511 32,917 0 36,860 20,959 351.63%
Tax -33,253 -28,823 -4,560 15,612 0 -2,732 -783 2420.70%
NP 87,529 42,228 32,951 48,529 0 34,128 20,176 253.69%
-
NP to SH 19,289 12,358 32,138 47,097 0 31,550 20,335 -4.44%
-
Tax Rate 27.53% 40.57% 12.16% -47.43% - 7.41% 3.74% -
Total Cost 236,541 209,707 -65 -21,097 0 -7,030 4,531 2910.86%
-
Net Worth 1,698,141 1,732,485 1,503,324 1,453,178 0 1,397,214 1,410,626 17.31%
Dividend
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Net Worth 1,698,141 1,732,485 1,503,324 1,453,178 0 1,397,214 1,410,626 17.31%
NOSH 591,687 591,291 591,860 583,605 563,392 563,392 610,660 -2.68%
Ratio Analysis
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
NP Margin 27.01% 16.76% 100.20% 176.91% 0.00% 125.94% 81.66% -
ROE 1.14% 0.71% 2.14% 3.24% 0.00% 2.26% 1.44% -
Per Share
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
RPS 54.77 42.61 5.56 4.70 0.00 4.81 4.05 841.23%
EPS 3.26 2.09 5.43 8.07 0.00 5.60 3.33 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.93 2.54 2.49 0.00 2.48 2.31 20.54%
Adjusted Per Share Value based on latest NOSH - 583,605
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
RPS 24.36 18.94 2.47 2.06 0.00 2.04 1.86 815.60%
EPS 1.45 0.93 2.42 3.54 0.00 2.37 1.53 -4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2767 1.3025 1.1302 1.0925 0.00 1.0504 1.0605 17.31%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Date 31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 -
Price 2.04 2.04 1.99 1.99 2.05 1.98 2.00 -
P/RPS 3.72 4.79 35.81 42.34 0.00 41.17 49.43 -89.21%
P/EPS 62.58 97.61 36.65 24.66 0.00 35.36 60.06 3.60%
EY 1.60 1.02 2.73 4.06 0.00 2.83 1.67 -3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.78 0.80 0.00 0.80 0.87 -16.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 31/10/13 31/07/13 31/05/13 30/04/13 31/01/13 CAGR
Date 29/05/14 27/02/14 10/12/13 30/09/13 - 27/06/13 26/03/13 -
Price 2.18 2.06 2.00 1.96 0.00 2.01 2.00 -
P/RPS 3.98 4.83 35.99 41.70 0.00 41.79 49.43 -88.56%
P/EPS 66.87 98.56 36.83 24.29 0.00 35.89 60.06 9.68%
EY 1.50 1.01 2.72 4.12 0.00 2.79 1.67 -8.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.79 0.79 0.00 0.81 0.87 -10.98%

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