[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 237.43%
YoY- 203.21%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 99,830 95,792 77,548 28,244 1,088 1,488 272 5007.81%
PBT 14,442 15,240 15,492 8,690 -5,249 -3,596 -4,000 -
Tax -3,717 -4,134 -4,088 -941 -389 -18 0 -
NP 10,725 11,106 11,404 7,749 -5,638 -3,614 -4,000 -
-
NP to SH 10,725 11,106 11,404 7,749 -5,638 -3,614 -4,000 -
-
Tax Rate 25.74% 27.13% 26.39% 10.83% - - - -
Total Cost 89,105 84,686 66,144 20,495 6,726 5,102 4,272 656.33%
-
Net Worth 169,413 165,504 162,772 138,455 132,064 134,184 134,613 16.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 169,413 165,504 162,772 138,455 132,064 134,184 134,613 16.55%
NOSH 116,579 115,446 115,425 99,924 99,505 99,285 99,009 11.49%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.74% 11.59% 14.71% 27.44% -518.26% -242.88% -1,470.59% -
ROE 6.33% 6.71% 7.01% 5.60% -4.27% -2.69% -2.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 85.63 82.97 67.18 28.27 1.09 1.50 0.27 4534.32%
EPS 9.20 9.62 9.88 7.76 -5.67 -3.64 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4532 1.4336 1.4102 1.3856 1.3272 1.3515 1.3596 4.53%
Adjusted Per Share Value based on latest NOSH - 101,020
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.30 17.56 14.22 5.18 0.20 0.27 0.05 4998.33%
EPS 1.97 2.04 2.09 1.42 -1.03 -0.66 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3106 0.3034 0.2984 0.2538 0.2421 0.246 0.2468 16.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.17 1.08 1.18 1.06 1.19 0.92 1.10 -
P/RPS 1.37 1.30 1.76 3.75 108.83 61.39 400.41 -97.72%
P/EPS 12.72 11.23 11.94 13.67 -21.00 -25.27 -27.23 -
EY 7.86 8.91 8.37 7.32 -4.76 -3.96 -3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.84 0.77 0.90 0.68 0.81 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 18/08/11 21/04/11 23/02/11 29/11/10 26/08/10 24/05/10 -
Price 1.32 1.15 1.12 1.20 1.18 1.02 0.98 -
P/RPS 1.54 1.39 1.67 4.25 107.92 68.06 356.73 -97.33%
P/EPS 14.35 11.95 11.34 15.47 -20.82 -28.02 -24.26 -
EY 6.97 8.37 8.82 6.46 -4.80 -3.57 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.79 0.87 0.89 0.75 0.72 16.88%

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