[IBRACO] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 90.41%
YoY- -67.34%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 32,493 126,599 69,559 41,401 19,063 158,770 132,122 -60.78%
PBT 3,237 18,971 12,873 7,829 3,454 40,378 36,413 -80.11%
Tax -776 -4,039 -2,094 -806 236 -11,353 -10,356 -82.25%
NP 2,461 14,932 10,779 7,023 3,690 29,025 26,057 -79.29%
-
NP to SH 2,325 14,038 9,558 6,352 3,336 27,074 23,808 -78.82%
-
Tax Rate 23.97% 21.29% 16.27% 10.30% -6.83% 28.12% 28.44% -
Total Cost 30,032 111,667 58,780 34,378 15,373 129,745 106,065 -56.91%
-
Net Worth 320,529 325,791 331,202 328,025 324,996 321,670 335,768 -3.05%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 9,928 - - - 17,374 - -
Div Payout % - 70.72% - - - 64.17% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 320,529 325,791 331,202 328,025 324,996 321,670 335,768 -3.05%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.57% 11.79% 15.50% 16.96% 19.36% 18.28% 19.72% -
ROE 0.73% 4.31% 2.89% 1.94% 1.03% 8.42% 7.09% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.55 25.50 14.01 8.34 3.84 31.98 26.62 -60.76%
EPS 0.47 2.83 1.93 1.28 0.67 5.45 4.80 -78.78%
DPS 0.00 2.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.6457 0.6563 0.6672 0.6608 0.6547 0.648 0.6764 -3.05%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.95 23.18 12.74 7.58 3.49 29.08 24.20 -60.78%
EPS 0.43 2.57 1.75 1.16 0.61 4.96 4.36 -78.68%
DPS 0.00 1.82 0.00 0.00 0.00 3.18 0.00 -
NAPS 0.587 0.5966 0.6065 0.6007 0.5952 0.5891 0.6149 -3.05%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.725 0.815 0.915 0.81 0.95 1.00 0.99 -
P/RPS 11.08 3.20 6.53 9.71 24.74 3.13 3.72 107.15%
P/EPS 154.79 28.82 47.52 63.30 141.36 18.34 20.64 283.60%
EY 0.65 3.47 2.10 1.58 0.71 5.45 4.84 -73.80%
DY 0.00 2.45 0.00 0.00 0.00 3.50 0.00 -
P/NAPS 1.12 1.24 1.37 1.23 1.45 1.54 1.46 -16.21%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 23/11/17 25/08/17 26/05/17 24/02/17 18/11/16 -
Price 0.51 0.71 0.88 0.89 0.865 0.93 0.975 -
P/RPS 7.79 2.78 6.28 10.67 22.52 2.91 3.66 65.54%
P/EPS 108.89 25.11 45.70 69.55 128.71 17.05 20.33 206.43%
EY 0.92 3.98 2.19 1.44 0.78 5.86 4.92 -67.33%
DY 0.00 2.82 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 0.79 1.08 1.32 1.35 1.32 1.44 1.44 -33.00%

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