[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -198.59%
YoY- 85.26%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 955 395 66,463 66,107 60,629 4,909 73,416 -94.48%
PBT -2,022 -1,031 -2,727 258 3,207 -2,016 -11,707 -69.01%
Tax -151 -3 -769 -1,659 -1,786 -293 794 -
NP -2,173 -1,034 -3,496 -1,401 1,421 -2,309 -10,913 -65.93%
-
NP to SH -2,173 -1,034 -3,496 -1,401 1,421 -2,309 -10,913 -65.93%
-
Tax Rate - - - 643.02% 55.69% - - -
Total Cost 3,128 1,429 69,959 67,508 59,208 7,218 84,329 -88.90%
-
Net Worth 142,391 143,169 144,461 146,200 152,712 149,219 151,469 -4.04%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 4,980 4,968 4,968 - - -
Div Payout % - - 0.00% 0.00% 349.65% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 142,391 143,169 144,461 146,200 152,712 149,219 151,469 -4.04%
NOSH 99,678 99,423 99,601 99,361 99,370 99,525 99,487 0.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -227.54% -261.77% -5.26% -2.12% 2.34% -47.04% -14.86% -
ROE -1.53% -0.72% -2.42% -0.96% 0.93% -1.55% -7.20% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.96 0.40 66.73 66.53 61.01 4.93 73.79 -94.48%
EPS -2.18 -1.04 -3.51 -1.41 1.43 -2.32 -10.97 -65.97%
DPS 0.00 0.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.4285 1.44 1.4504 1.4714 1.5368 1.4993 1.5225 -4.16%
Adjusted Per Share Value based on latest NOSH - 99,366
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.18 0.07 12.18 12.12 11.11 0.90 13.46 -94.38%
EPS -0.40 -0.19 -0.64 -0.26 0.26 -0.42 -2.00 -65.83%
DPS 0.00 0.00 0.91 0.91 0.91 0.00 0.00 -
NAPS 0.261 0.2625 0.2648 0.268 0.28 0.2735 0.2777 -4.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.39 0.35 0.56 0.60 0.70 0.65 -
P/RPS 57.41 98.16 0.52 0.84 0.98 14.19 0.88 1524.70%
P/EPS -25.23 -37.50 -9.97 -39.72 41.96 -30.17 -5.93 162.79%
EY -3.96 -2.67 -10.03 -2.52 2.38 -3.31 -16.88 -61.99%
DY 0.00 0.00 14.29 8.93 8.33 0.00 0.00 -
P/NAPS 0.39 0.27 0.24 0.38 0.39 0.47 0.43 -6.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 29/05/09 24/02/09 21/11/08 25/07/08 20/05/08 28/02/08 -
Price 0.83 0.50 0.45 0.49 0.60 0.70 0.60 -
P/RPS 86.63 125.85 0.67 0.74 0.98 14.19 0.81 2159.56%
P/EPS -38.07 -48.08 -12.82 -34.75 41.96 -30.17 -5.47 264.95%
EY -2.63 -2.08 -7.80 -2.88 2.38 -3.31 -18.28 -72.57%
DY 0.00 0.00 11.11 10.20 8.33 0.00 0.00 -
P/NAPS 0.58 0.35 0.31 0.33 0.39 0.47 0.39 30.32%

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