[IBRACO] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
02-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 173.23%
YoY- 45.08%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 17,224 18,468 46,963 46,708 27,192 33,719 37,223 -40.25%
PBT -1,862 644 1,329 11,848 4,757 2,029 7,672 -
Tax 477 -231 -861 -3,345 -1,645 -656 -2,741 -
NP -1,385 413 468 8,503 3,112 1,373 4,931 -
-
NP to SH -1,385 413 468 8,503 3,112 1,373 4,931 -
-
Tax Rate - 35.87% 64.79% 28.23% 34.58% 32.33% 35.73% -
Total Cost 18,609 18,055 46,495 38,205 24,080 32,346 32,292 -30.82%
-
Net Worth 141,153 145,528 90,074 144,973 139,653 141,077 140,011 0.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 4,498 4,497 - - -
Div Payout % - - - 52.91% 144.51% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 141,153 145,528 90,074 144,973 139,653 141,077 140,011 0.54%
NOSH 89,935 89,782 90,074 89,978 89,942 89,738 89,981 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -8.04% 2.24% 1.00% 18.20% 11.44% 4.07% 13.25% -
ROE -0.98% 0.28% 0.52% 5.87% 2.23% 0.97% 3.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.15 20.57 52.14 51.91 30.23 37.57 41.37 -40.24%
EPS -1.54 0.46 0.52 9.45 3.46 1.53 5.48 -
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.5695 1.6209 1.00 1.6112 1.5527 1.5721 1.556 0.57%
Adjusted Per Share Value based on latest NOSH - 89,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.15 3.38 8.60 8.55 4.98 6.18 6.82 -40.33%
EPS -0.25 0.08 0.09 1.56 0.57 0.25 0.90 -
DPS 0.00 0.00 0.00 0.82 0.82 0.00 0.00 -
NAPS 0.2585 0.2665 0.165 0.2655 0.2558 0.2584 0.2564 0.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.25 1.39 1.54 1.67 1.41 1.20 1.25 -
P/RPS 6.53 6.76 2.95 3.22 4.66 3.19 3.02 67.44%
P/EPS -81.17 302.17 296.40 17.67 40.75 78.43 22.81 -
EY -1.23 0.33 0.34 5.66 2.45 1.28 4.38 -
DY 0.00 0.00 0.00 2.99 3.55 0.00 0.00 -
P/NAPS 0.80 0.86 1.54 1.04 0.91 0.76 0.80 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 23/05/06 09/02/06 02/11/05 22/08/05 26/05/05 24/02/05 -
Price 1.24 1.30 1.47 1.57 1.44 1.37 1.20 -
P/RPS 6.47 6.32 2.82 3.02 4.76 3.65 2.90 70.99%
P/EPS -80.52 282.61 282.93 16.61 41.62 89.54 21.90 -
EY -1.24 0.35 0.35 6.02 2.40 1.12 4.57 -
DY 0.00 0.00 0.00 3.18 3.47 0.00 0.00 -
P/NAPS 0.79 0.80 1.47 0.97 0.93 0.87 0.77 1.72%

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