[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -213.81%
YoY- -1574.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 73,416 56,185 35,743 20,313 95,937 62,281 35,692 61.52%
PBT -11,707 -8,936 -10,674 -5,482 7,442 1,123 -1,218 350.20%
Tax 794 -568 -562 -607 -2,092 -740 246 117.93%
NP -10,913 -9,504 -11,236 -6,089 5,350 383 -972 399.19%
-
NP to SH -10,913 -9,504 -11,236 -6,089 5,350 383 -972 399.19%
-
Tax Rate - - - - 28.11% 65.89% - -
Total Cost 84,329 65,689 46,979 26,402 90,587 61,898 36,664 73.97%
-
Net Worth 151,469 152,929 151,193 156,304 149,070 141,139 141,254 4.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 151,469 152,929 151,193 156,304 149,070 141,139 141,254 4.75%
NOSH 99,487 99,518 99,521 99,493 91,331 89,069 89,999 6.89%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -14.86% -16.92% -31.44% -29.98% 5.58% 0.61% -2.72% -
ROE -7.20% -6.21% -7.43% -3.90% 3.59% 0.27% -0.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 73.79 56.46 35.91 20.42 105.04 69.92 39.66 51.10%
EPS -10.97 -9.55 -11.29 -6.12 5.85 0.43 -1.08 367.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5225 1.5367 1.5192 1.571 1.6322 1.5846 1.5695 -2.00%
Adjusted Per Share Value based on latest NOSH - 99,493
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.46 10.30 6.55 3.72 17.59 11.42 6.54 61.58%
EPS -2.00 -1.74 -2.06 -1.12 0.98 0.07 -0.18 395.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2777 0.2803 0.2772 0.2865 0.2733 0.2587 0.2589 4.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.65 0.72 0.83 0.81 1.04 1.06 1.25 -
P/RPS 0.88 1.28 2.31 3.97 0.99 1.52 3.15 -57.16%
P/EPS -5.93 -7.54 -7.35 -13.24 17.75 246.51 -115.74 -86.13%
EY -16.88 -13.26 -13.60 -7.56 5.63 0.41 -0.86 623.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.55 0.52 0.64 0.67 0.80 -33.81%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 20/08/07 28/05/07 27/02/07 16/11/06 25/08/06 -
Price 0.60 0.70 0.80 0.85 0.89 0.85 1.24 -
P/RPS 0.81 1.24 2.23 4.16 0.85 1.22 3.13 -59.29%
P/EPS -5.47 -7.33 -7.09 -13.89 15.19 197.67 -114.81 -86.78%
EY -18.28 -13.64 -14.11 -7.20 6.58 0.51 -0.87 657.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.53 0.54 0.55 0.54 0.79 -37.45%

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