[IGBB] YoY Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
02-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 118.23%
YoY- -5.11%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 163,123 124,909 165,804 132,512 106,949 71,203 58,042 18.77%
PBT 31,373 33,039 56,545 24,300 34,611 54,933 32,744 -0.70%
Tax -507 -24 732 -2,484 -12,159 -11,802 -8,466 -37.42%
NP 30,866 33,015 57,277 21,816 22,452 43,131 24,278 4.07%
-
NP to SH 30,399 31,584 59,812 21,304 22,452 43,131 24,278 3.81%
-
Tax Rate 1.62% 0.07% -1.29% 10.22% 35.13% 21.48% 25.86% -
Total Cost 132,257 91,894 108,527 110,696 84,497 28,072 33,764 25.52%
-
Net Worth 1,025,157 996,880 963,156 855,993 821,101 782,450 734,433 5.71%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 1,025,157 996,880 963,156 855,993 821,101 782,450 734,433 5.71%
NOSH 323,393 322,614 321,052 320,596 320,742 320,676 320,713 0.13%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 18.92% 26.43% 34.55% 16.46% 20.99% 60.57% 41.83% -
ROE 2.97% 3.17% 6.21% 2.49% 2.73% 5.51% 3.31% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 50.44 38.72 51.64 41.33 33.34 22.20 18.10 18.60%
EPS 9.40 9.79 18.63 6.64 7.00 13.45 7.57 3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.09 3.00 2.67 2.56 2.44 2.29 5.56%
Adjusted Per Share Value based on latest NOSH - 320,638
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 12.01 9.20 12.21 9.76 7.87 5.24 4.27 18.79%
EPS 2.24 2.33 4.40 1.57 1.65 3.18 1.79 3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7548 0.734 0.7092 0.6303 0.6046 0.5761 0.5408 5.70%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 - - - - -
Price 1.35 2.50 1.40 0.00 0.00 0.00 0.00 -
P/RPS 2.68 6.46 2.71 0.00 0.00 0.00 0.00 -
P/EPS 14.36 25.54 7.51 0.00 0.00 0.00 0.00 -
EY 6.96 3.92 13.31 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 0.43 0.81 0.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 11/12/08 12/12/07 14/12/06 02/12/05 26/01/05 15/12/03 04/12/02 -
Price 0.93 2.21 1.40 0.00 0.00 0.00 0.00 -
P/RPS 1.84 5.71 2.71 0.00 0.00 0.00 0.00 -
P/EPS 9.89 22.57 7.51 0.00 0.00 0.00 0.00 -
EY 10.11 4.43 13.31 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 0.29 0.72 0.47 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