[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 125,928 116,836 107,316 0 0 0 0 -
PBT 27,456 24,888 24,996 0 0 0 0 -
Tax -6,164 -5,818 -6,612 0 0 0 0 -
NP 21,292 19,070 18,384 0 0 0 0 -
-
NP to SH 20,528 20,216 20,676 0 0 0 0 -
-
Tax Rate 22.45% 23.38% 26.45% - - - - -
Total Cost 104,636 97,766 88,932 0 0 0 0 -
-
Net Worth 117,892 110,941 111,866 0 0 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 117,892 110,941 111,866 0 0 0 0 -
NOSH 78,510 77,042 77,149 0 0 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.91% 16.32% 17.13% 0.00% 0.00% 0.00% 0.00% -
ROE 17.41% 18.22% 18.48% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 160.40 151.65 139.10 0.00 0.00 0.00 0.00 -
EPS 26.15 26.24 26.80 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5016 1.44 1.45 1.3941 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.08 21.42 19.67 0.00 0.00 0.00 0.00 -
EPS 3.76 3.71 3.79 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2161 0.2034 0.2051 1.3941 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 - - - - - -
Price 1.28 1.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.80 0.91 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.90 5.26 0.00 0.00 0.00 0.00 0.00 -
EY 20.43 19.01 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 0.85 0.96 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 10/08/04 27/05/04 - - - - -
Price 1.26 1.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.84 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.82 4.88 0.00 0.00 0.00 0.00 0.00 -
EY 20.75 20.50 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 0.84 0.89 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