[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 52.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 60,911 33,719 131,669 94,446 58,418 26,829 0 -
PBT 6,786 2,029 28,264 20,592 12,444 6,249 0 -
Tax -2,301 -656 -7,364 -4,623 -2,909 -1,653 0 -
NP 4,485 1,373 20,900 15,969 9,535 4,596 0 -
-
NP to SH 4,485 1,373 20,327 15,396 10,108 5,169 0 -
-
Tax Rate 33.91% 32.33% 26.05% 22.45% 23.38% 26.45% - -
Total Cost 56,426 32,346 110,769 78,477 48,883 22,233 0 -
-
Net Worth 139,836 141,077 126,616 117,892 110,941 111,866 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,503 - - - - - - -
Div Payout % 100.40% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 139,836 141,077 126,616 117,892 110,941 111,866 0 -
NOSH 90,060 89,738 81,373 78,510 77,042 77,149 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.36% 4.07% 15.87% 16.91% 16.32% 17.13% 0.00% -
ROE 3.21% 0.97% 16.05% 13.06% 9.11% 4.62% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 67.63 37.57 161.81 120.30 75.83 34.78 0.00 -
EPS 4.98 1.53 24.98 19.61 13.12 6.70 0.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5527 1.5721 1.556 1.5016 1.44 1.45 1.3941 7.45%
Adjusted Per Share Value based on latest NOSH - 78,460
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.15 6.18 24.11 17.30 10.70 4.91 0.00 -
EPS 0.82 0.25 3.72 2.82 1.85 0.95 0.00 -
DPS 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2561 0.2584 0.2319 0.2159 0.2032 0.2049 1.3941 -67.71%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - - -
Price 1.41 1.20 1.25 1.28 1.38 0.00 0.00 -
P/RPS 2.08 3.19 0.77 1.06 1.82 0.00 0.00 -
P/EPS 28.31 78.43 5.00 6.53 10.52 0.00 0.00 -
EY 3.53 1.28 19.98 15.32 9.51 0.00 0.00 -
DY 3.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.80 0.85 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 26/05/05 24/02/05 24/11/04 10/08/04 27/05/04 - -
Price 1.44 1.37 1.20 1.26 1.28 0.00 0.00 -
P/RPS 2.13 3.65 0.74 1.05 1.69 0.00 0.00 -
P/EPS 28.92 89.54 4.80 6.43 9.76 0.00 0.00 -
EY 3.46 1.12 20.82 15.56 10.25 0.00 0.00 -
DY 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.87 0.77 0.84 0.89 0.00 0.00 -

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