[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 47.17%
YoY- 385.1%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 113,588 99,830 95,792 77,548 28,244 1,088 1,488 1685.35%
PBT 16,870 14,442 15,240 15,492 8,690 -5,249 -3,596 -
Tax -4,298 -3,717 -4,134 -4,088 -941 -389 -18 3710.63%
NP 12,572 10,725 11,106 11,404 7,749 -5,638 -3,614 -
-
NP to SH 12,579 10,725 11,106 11,404 7,749 -5,638 -3,614 -
-
Tax Rate 25.48% 25.74% 27.13% 26.39% 10.83% - - -
Total Cost 101,016 89,105 84,686 66,144 20,495 6,726 5,102 627.89%
-
Net Worth 174,677 169,413 165,504 162,772 138,455 132,064 134,184 19.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 174,677 169,413 165,504 162,772 138,455 132,064 134,184 19.16%
NOSH 117,122 116,579 115,446 115,425 99,924 99,505 99,285 11.61%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.07% 10.74% 11.59% 14.71% 27.44% -518.26% -242.88% -
ROE 7.20% 6.33% 6.71% 7.01% 5.60% -4.27% -2.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 96.98 85.63 82.97 67.18 28.27 1.09 1.50 1498.68%
EPS 10.74 9.20 9.62 9.88 7.76 -5.67 -3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4914 1.4532 1.4336 1.4102 1.3856 1.3272 1.3515 6.76%
Adjusted Per Share Value based on latest NOSH - 115,425
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.82 18.30 17.56 14.22 5.18 0.20 0.27 1697.38%
EPS 2.31 1.97 2.04 2.09 1.42 -1.03 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3202 0.3106 0.3034 0.2984 0.2538 0.2421 0.246 19.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.35 1.17 1.08 1.18 1.06 1.19 0.92 -
P/RPS 1.39 1.37 1.30 1.76 3.75 108.83 61.39 -91.94%
P/EPS 12.57 12.72 11.23 11.94 13.67 -21.00 -25.27 -
EY 7.96 7.86 8.91 8.37 7.32 -4.76 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.75 0.84 0.77 0.90 0.68 21.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 14/11/11 18/08/11 21/04/11 23/02/11 29/11/10 26/08/10 -
Price 1.35 1.32 1.15 1.12 1.20 1.18 1.02 -
P/RPS 1.39 1.54 1.39 1.67 4.25 107.92 68.06 -92.47%
P/EPS 12.57 14.35 11.95 11.34 15.47 -20.82 -28.02 -
EY 7.96 6.97 8.37 8.82 6.46 -4.80 -3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.80 0.79 0.87 0.89 0.75 13.71%

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