[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -71.36%
YoY- -114.76%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,088 1,488 272 3,506 1,326 1,910 1,580 -22.00%
PBT -5,249 -3,596 -4,000 -3,348 -4,453 -4,044 -4,124 17.42%
Tax -389 -18 0 -4,160 72 -302 -12 914.51%
NP -5,638 -3,614 -4,000 -7,508 -4,381 -4,346 -4,136 22.91%
-
NP to SH -5,638 -3,614 -4,000 -7,508 -4,381 -4,346 -4,136 22.91%
-
Tax Rate - - - - - - - -
Total Cost 6,726 5,102 4,272 11,014 5,707 6,256 5,716 11.44%
-
Net Worth 132,064 134,184 134,613 136,725 141,128 142,391 143,169 -5.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 132,064 134,184 134,613 136,725 141,128 142,391 143,169 -5.23%
NOSH 99,505 99,285 99,009 99,443 99,575 99,678 99,423 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -518.26% -242.88% -1,470.59% -214.15% -330.25% -227.54% -261.77% -
ROE -4.27% -2.69% -2.97% -5.49% -3.10% -3.05% -2.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.09 1.50 0.27 3.53 1.33 1.92 1.59 -22.23%
EPS -5.67 -3.64 -4.04 -7.55 -4.40 -4.36 -4.16 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3272 1.3515 1.3596 1.3749 1.4173 1.4285 1.44 -5.28%
Adjusted Per Share Value based on latest NOSH - 99,575
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.20 0.27 0.05 0.64 0.24 0.35 0.29 -21.92%
EPS -1.03 -0.66 -0.73 -1.38 -0.80 -0.80 -0.76 22.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2421 0.246 0.2468 0.2506 0.2587 0.261 0.2625 -5.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.19 0.92 1.10 1.08 1.01 0.55 0.39 -
P/RPS 108.83 61.39 400.41 30.63 75.81 28.70 24.54 169.68%
P/EPS -21.00 -25.27 -27.23 -14.30 -22.95 -12.61 -9.38 71.05%
EY -4.76 -3.96 -3.67 -6.99 -4.36 -7.93 -10.67 -41.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.68 0.81 0.79 0.71 0.39 0.27 122.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 24/05/10 22/02/10 30/11/09 19/08/09 29/05/09 -
Price 1.18 1.02 0.98 1.12 0.99 0.83 0.50 -
P/RPS 107.92 68.06 356.73 31.77 74.31 43.32 31.46 127.28%
P/EPS -20.82 -28.02 -24.26 -14.83 -22.50 -19.04 -12.02 44.18%
EY -4.80 -3.57 -4.12 -6.74 -4.44 -5.25 -8.32 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.75 0.72 0.81 0.70 0.58 0.35 86.19%

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