[IBRACO] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
02-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 93.06%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 71,384 73,872 154,582 143,492 121,822 134,876 131,669 -33.58%
PBT -2,436 2,576 19,963 24,845 13,572 8,116 28,264 -
Tax 492 -924 -6,507 -7,528 -4,602 -2,624 -7,364 -
NP -1,944 1,652 13,456 17,317 8,970 5,492 20,900 -
-
NP to SH -1,944 1,652 13,456 17,317 8,970 5,492 20,327 -
-
Tax Rate - 35.87% 32.60% 30.30% 33.91% 32.33% 26.05% -
Total Cost 73,328 72,220 141,126 126,174 112,852 129,384 110,769 -24.10%
-
Net Worth 141,254 145,528 145,487 145,019 139,836 141,077 126,616 7.58%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,500 15,001 9,006 - - -
Div Payout % - - 33.45% 86.63% 100.40% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 141,254 145,528 145,487 145,019 139,836 141,077 126,616 7.58%
NOSH 89,999 89,782 90,012 90,006 90,060 89,738 81,373 6.96%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -2.72% 2.24% 8.70% 12.07% 7.36% 4.07% 15.87% -
ROE -1.38% 1.14% 9.25% 11.94% 6.41% 3.89% 16.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.32 82.28 171.73 159.42 135.27 150.30 161.81 -37.91%
EPS -2.16 1.84 14.95 19.24 9.96 6.12 24.98 -
DPS 0.00 0.00 5.00 16.67 10.00 0.00 0.00 -
NAPS 1.5695 1.6209 1.6163 1.6112 1.5527 1.5721 1.556 0.57%
Adjusted Per Share Value based on latest NOSH - 89,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.07 13.53 28.31 26.28 22.31 24.70 24.11 -33.59%
EPS -0.36 0.30 2.46 3.17 1.64 1.01 3.72 -
DPS 0.00 0.00 0.82 2.75 1.65 0.00 0.00 -
NAPS 0.2587 0.2665 0.2664 0.2656 0.2561 0.2584 0.2319 7.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.25 1.39 1.54 1.67 1.41 1.20 1.25 -
P/RPS 1.58 1.69 0.90 1.05 1.04 0.80 0.77 61.68%
P/EPS -57.87 75.54 10.30 8.68 14.16 19.61 5.00 -
EY -1.73 1.32 9.71 11.52 7.06 5.10 19.98 -
DY 0.00 0.00 3.25 9.98 7.09 0.00 0.00 -
P/NAPS 0.80 0.86 0.95 1.04 0.91 0.76 0.80 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 23/05/06 09/02/06 02/11/05 22/08/05 26/05/05 24/02/05 -
Price 1.24 1.30 1.47 1.57 1.44 1.37 1.20 -
P/RPS 1.56 1.58 0.86 0.98 1.06 0.91 0.74 64.63%
P/EPS -57.41 70.65 9.83 8.16 14.46 22.39 4.80 -
EY -1.74 1.42 10.17 12.25 6.92 4.47 20.82 -
DY 0.00 0.00 3.40 10.62 6.94 0.00 0.00 -
P/NAPS 0.79 0.80 0.91 0.97 0.93 0.87 0.77 1.72%

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