[IBRACO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 126.27%
YoY- -97.05%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 71,486 81,252 95,937 83,041 71,384 73,872 154,582 -40.28%
PBT -21,348 -21,928 7,442 1,497 -2,436 2,576 19,963 -
Tax -1,124 -2,428 -2,092 -986 492 -924 -6,507 -69.08%
NP -22,472 -24,356 5,350 510 -1,944 1,652 13,456 -
-
NP to SH -22,472 -24,356 5,350 510 -1,944 1,652 13,456 -
-
Tax Rate - - 28.11% 65.87% - 35.87% 32.60% -
Total Cost 93,958 105,608 90,587 82,530 73,328 72,220 141,126 -23.81%
-
Net Worth 151,193 156,304 149,070 141,139 141,254 145,528 145,487 2.60%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 4,500 -
Div Payout % - - - - - - 33.45% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 151,193 156,304 149,070 141,139 141,254 145,528 145,487 2.60%
NOSH 99,521 99,493 91,331 89,069 89,999 89,782 90,012 6.94%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -31.44% -29.98% 5.58% 0.61% -2.72% 2.24% 8.70% -
ROE -14.86% -15.58% 3.59% 0.36% -1.38% 1.14% 9.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.83 81.67 105.04 93.23 79.32 82.28 171.73 -44.15%
EPS -22.58 -24.48 5.85 0.57 -2.16 1.84 14.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.5192 1.571 1.6322 1.5846 1.5695 1.6209 1.6163 -4.05%
Adjusted Per Share Value based on latest NOSH - 89,735
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.10 14.89 17.59 15.22 13.09 13.54 28.34 -40.30%
EPS -4.12 -4.46 0.98 0.09 -0.36 0.30 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.2772 0.2865 0.2733 0.2587 0.2589 0.2668 0.2667 2.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.83 0.81 1.04 1.06 1.25 1.39 1.54 -
P/RPS 1.16 0.99 0.99 1.14 1.58 1.69 0.90 18.48%
P/EPS -3.68 -3.31 17.75 184.88 -57.87 75.54 10.30 -
EY -27.20 -30.22 5.63 0.54 -1.73 1.32 9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
P/NAPS 0.55 0.52 0.64 0.67 0.80 0.86 0.95 -30.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 28/05/07 27/02/07 16/11/06 25/08/06 23/05/06 09/02/06 -
Price 0.80 0.85 0.89 0.85 1.24 1.30 1.47 -
P/RPS 1.11 1.04 0.85 0.91 1.56 1.58 0.86 18.60%
P/EPS -3.54 -3.47 15.19 148.26 -57.41 70.65 9.83 -
EY -28.23 -28.80 6.58 0.67 -1.74 1.42 10.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
P/NAPS 0.53 0.54 0.55 0.54 0.79 0.80 0.91 -30.32%

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