[IBRACO] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 9.65%
YoY- 16.84%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 77,548 28,244 1,088 1,488 272 3,506 1,326 1410.40%
PBT 15,492 8,690 -5,249 -3,596 -4,000 -3,348 -4,453 -
Tax -4,088 -941 -389 -18 0 -4,160 72 -
NP 11,404 7,749 -5,638 -3,614 -4,000 -7,508 -4,381 -
-
NP to SH 11,404 7,749 -5,638 -3,614 -4,000 -7,508 -4,381 -
-
Tax Rate 26.39% 10.83% - - - - - -
Total Cost 66,144 20,495 6,726 5,102 4,272 11,014 5,707 412.90%
-
Net Worth 162,772 138,455 132,064 134,184 134,613 136,725 141,128 9.98%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 162,772 138,455 132,064 134,184 134,613 136,725 141,128 9.98%
NOSH 115,425 99,924 99,505 99,285 99,009 99,443 99,575 10.35%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.71% 27.44% -518.26% -242.88% -1,470.59% -214.15% -330.25% -
ROE 7.01% 5.60% -4.27% -2.69% -2.97% -5.49% -3.10% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 67.18 28.27 1.09 1.50 0.27 3.53 1.33 1269.71%
EPS 9.88 7.76 -5.67 -3.64 -4.04 -7.55 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4102 1.3856 1.3272 1.3515 1.3596 1.3749 1.4173 -0.33%
Adjusted Per Share Value based on latest NOSH - 99,629
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.20 5.17 0.20 0.27 0.05 0.64 0.24 1422.17%
EPS 2.09 1.42 -1.03 -0.66 -0.73 -1.37 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2981 0.2536 0.2419 0.2457 0.2465 0.2504 0.2585 9.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.18 1.06 1.19 0.92 1.10 1.08 1.01 -
P/RPS 1.76 3.75 108.83 61.39 400.41 30.63 75.81 -91.88%
P/EPS 11.94 13.67 -21.00 -25.27 -27.23 -14.30 -22.95 -
EY 8.37 7.32 -4.76 -3.96 -3.67 -6.99 -4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.90 0.68 0.81 0.79 0.71 11.87%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 21/04/11 23/02/11 29/11/10 26/08/10 24/05/10 22/02/10 30/11/09 -
Price 1.12 1.20 1.18 1.02 0.98 1.12 0.99 -
P/RPS 1.67 4.25 107.92 68.06 356.73 31.77 74.31 -92.05%
P/EPS 11.34 15.47 -20.82 -28.02 -24.26 -14.83 -22.50 -
EY 8.82 6.46 -4.80 -3.57 -4.12 -6.74 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 0.89 0.75 0.72 0.81 0.70 8.40%

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