[IGBB] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
15-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 142.53%
YoY- 77.65%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 221,072 176,682 142,598 94,937 77,389 104,477 71,977 20.55%
PBT 75,393 32,400 46,148 73,244 43,658 28,914 12,728 34.49%
Tax 976 -3,312 -16,212 -15,736 -11,288 -12,110 -12,130 -
NP 76,369 29,088 29,936 57,508 32,370 16,804 597 124.38%
-
NP to SH 79,749 28,405 29,936 57,508 32,370 16,804 597 126.01%
-
Tax Rate -1.29% 10.22% 35.13% 21.48% 25.86% 41.88% 95.30% -
Total Cost 144,702 147,594 112,662 37,429 45,018 87,673 71,380 12.49%
-
Net Worth 963,156 855,993 821,101 782,450 734,433 965,267 947,199 0.27%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 963,156 855,993 821,101 782,450 734,433 965,267 947,199 0.27%
NOSH 321,052 320,596 320,742 320,676 320,713 320,687 319,999 0.05%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 34.55% 16.46% 20.99% 60.57% 41.83% 16.08% 0.83% -
ROE 8.28% 3.32% 3.65% 7.35% 4.41% 1.74% 0.06% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 68.86 55.11 44.46 29.61 24.13 32.58 22.49 20.49%
EPS 24.84 8.85 9.33 17.93 10.09 5.24 0.19 125.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.67 2.56 2.44 2.29 3.01 2.96 0.22%
Adjusted Per Share Value based on latest NOSH - 320,758
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 16.62 13.28 10.72 7.14 5.82 7.85 5.41 20.55%
EPS 6.00 2.14 2.25 4.32 2.43 1.26 0.04 130.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7241 0.6435 0.6173 0.5882 0.5521 0.7257 0.7121 0.27%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 - - - - - - -
Price 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.64 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 17.74 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 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 14/12/06 02/12/05 26/01/05 15/12/03 04/12/02 20/12/01 15/02/01 -
Price 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.64 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 17.74 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 0.47 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