[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 78.84%
YoY- 62.08%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 66,463 66,107 60,629 4,909 73,416 56,185 35,743 50.93%
PBT -2,727 258 3,207 -2,016 -11,707 -8,936 -10,674 -59.57%
Tax -769 -1,659 -1,786 -293 794 -568 -562 23.13%
NP -3,496 -1,401 1,421 -2,309 -10,913 -9,504 -11,236 -53.92%
-
NP to SH -3,496 -1,401 1,421 -2,309 -10,913 -9,504 -11,236 -53.92%
-
Tax Rate - 643.02% 55.69% - - - - -
Total Cost 69,959 67,508 59,208 7,218 84,329 65,689 46,979 30.24%
-
Net Worth 144,461 146,200 152,712 149,219 151,469 152,929 151,193 -2.97%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,980 4,968 4,968 - - - - -
Div Payout % 0.00% 0.00% 349.65% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 144,461 146,200 152,712 149,219 151,469 152,929 151,193 -2.97%
NOSH 99,601 99,361 99,370 99,525 99,487 99,518 99,521 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.26% -2.12% 2.34% -47.04% -14.86% -16.92% -31.44% -
ROE -2.42% -0.96% 0.93% -1.55% -7.20% -6.21% -7.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.73 66.53 61.01 4.93 73.79 56.46 35.91 50.86%
EPS -3.51 -1.41 1.43 -2.32 -10.97 -9.55 -11.29 -53.94%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.4504 1.4714 1.5368 1.4993 1.5225 1.5367 1.5192 -3.02%
Adjusted Per Share Value based on latest NOSH - 99,525
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.18 12.12 11.11 0.90 13.46 10.30 6.55 50.93%
EPS -0.64 -0.26 0.26 -0.42 -2.00 -1.74 -2.06 -53.96%
DPS 0.91 0.91 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.2648 0.268 0.28 0.2735 0.2777 0.2803 0.2772 -2.99%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.35 0.56 0.60 0.70 0.65 0.72 0.83 -
P/RPS 0.52 0.84 0.98 14.19 0.88 1.28 2.31 -62.82%
P/EPS -9.97 -39.72 41.96 -30.17 -5.93 -7.54 -7.35 22.42%
EY -10.03 -2.52 2.38 -3.31 -16.88 -13.26 -13.60 -18.29%
DY 14.29 8.93 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.38 0.39 0.47 0.43 0.47 0.55 -42.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 21/11/08 25/07/08 20/05/08 28/02/08 30/11/07 20/08/07 -
Price 0.45 0.49 0.60 0.70 0.60 0.70 0.80 -
P/RPS 0.67 0.74 0.98 14.19 0.81 1.24 2.23 -54.97%
P/EPS -12.82 -34.75 41.96 -30.17 -5.47 -7.33 -7.09 48.15%
EY -7.80 -2.88 2.38 -3.31 -18.28 -13.64 -14.11 -32.52%
DY 11.11 10.20 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.47 0.39 0.46 0.53 -29.94%

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