[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.88%
YoY- -303.98%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 88,142 121,258 19,636 73,416 74,913 71,486 81,252 5.56%
PBT 344 6,414 -8,064 -11,707 -11,914 -21,348 -21,928 -
Tax -2,212 -3,572 -1,172 794 -757 -1,124 -2,428 -6.00%
NP -1,868 2,842 -9,236 -10,913 -12,672 -22,472 -24,356 -81.86%
-
NP to SH -1,868 2,842 -9,236 -10,913 -12,672 -22,472 -24,356 -81.86%
-
Tax Rate 643.02% 55.69% - - - - - -
Total Cost 90,010 118,416 28,872 84,329 87,585 93,958 105,608 -10.08%
-
Net Worth 146,200 152,712 149,219 151,469 152,929 151,193 156,304 -4.34%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,624 9,937 - - - - - -
Div Payout % 0.00% 349.65% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 146,200 152,712 149,219 151,469 152,929 151,193 156,304 -4.34%
NOSH 99,361 99,370 99,525 99,487 99,518 99,521 99,493 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -2.12% 2.34% -47.04% -14.86% -16.92% -31.44% -29.98% -
ROE -1.28% 1.86% -6.19% -7.20% -8.29% -14.86% -15.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 88.71 122.03 19.73 73.79 75.28 71.83 81.67 5.65%
EPS -1.88 2.86 -9.28 -10.97 -12.73 -22.58 -24.48 -81.84%
DPS 6.67 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4714 1.5368 1.4993 1.5225 1.5367 1.5192 1.571 -4.26%
Adjusted Per Share Value based on latest NOSH - 99,275
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.14 22.21 3.60 13.45 13.72 13.09 14.88 5.55%
EPS -0.34 0.52 -1.69 -2.00 -2.32 -4.12 -4.46 -81.93%
DPS 1.21 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2677 0.2797 0.2733 0.2774 0.2801 0.2769 0.2862 -4.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.56 0.60 0.70 0.65 0.72 0.83 0.81 -
P/RPS 0.63 0.49 3.55 0.88 0.96 1.16 0.99 -25.95%
P/EPS -29.79 20.98 -7.54 -5.93 -5.65 -3.68 -3.31 330.94%
EY -3.36 4.77 -13.26 -16.88 -17.69 -27.20 -30.22 -76.78%
DY 11.90 16.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.47 0.43 0.47 0.55 0.52 -18.82%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 25/07/08 20/05/08 28/02/08 30/11/07 20/08/07 28/05/07 -
Price 0.49 0.60 0.70 0.60 0.70 0.80 0.85 -
P/RPS 0.55 0.49 3.55 0.81 0.93 1.11 1.04 -34.52%
P/EPS -26.06 20.98 -7.54 -5.47 -5.50 -3.54 -3.47 282.09%
EY -3.84 4.77 -13.26 -18.28 -18.19 -28.23 -28.80 -73.80%
DY 13.61 16.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.47 0.39 0.46 0.53 0.54 -27.92%

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