[IBRACO] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 266.57%
YoY- 961.32%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 20,442 15,430 20,313 33,656 26,589 17,224 18,468 6.99%
PBT 1,738 -5,192 -5,482 6,319 2,341 -1,862 644 93.72%
Tax -6 45 -607 -1,352 -986 477 -231 -91.20%
NP 1,732 -5,147 -6,089 4,967 1,355 -1,385 413 159.82%
-
NP to SH 1,732 -5,147 -6,089 4,967 1,355 -1,385 413 159.82%
-
Tax Rate 0.35% - - 21.40% 42.12% - 35.87% -
Total Cost 18,710 20,577 26,402 28,689 25,234 18,609 18,055 2.40%
-
Net Worth 152,963 151,244 156,304 91,500 142,194 141,153 145,528 3.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 152,963 151,244 156,304 91,500 142,194 141,153 145,528 3.37%
NOSH 99,540 99,555 99,493 91,500 89,735 89,935 89,782 7.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.47% -33.36% -29.98% 14.76% 5.10% -8.04% 2.24% -
ROE 1.13% -3.40% -3.90% 5.43% 0.95% -0.98% 0.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.54 15.50 20.42 36.78 29.63 19.15 20.57 -0.09%
EPS 1.74 -5.17 -6.12 5.43 1.51 -1.54 0.46 142.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5367 1.5192 1.571 1.00 1.5846 1.5695 1.6209 -3.49%
Adjusted Per Share Value based on latest NOSH - 91,500
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.74 2.83 3.72 6.16 4.87 3.15 3.38 6.97%
EPS 0.32 -0.94 -1.12 0.91 0.25 -0.25 0.08 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2801 0.277 0.2862 0.1676 0.2604 0.2585 0.2665 3.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.72 0.83 0.81 1.04 1.06 1.25 1.39 -
P/RPS 3.51 5.36 3.97 2.83 3.58 6.53 6.76 -35.37%
P/EPS 41.38 -16.05 -13.24 19.16 70.20 -81.17 302.17 -73.39%
EY 2.42 -6.23 -7.56 5.22 1.42 -1.23 0.33 276.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.52 1.04 0.67 0.80 0.86 -33.13%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 20/08/07 28/05/07 27/02/07 16/11/06 25/08/06 23/05/06 -
Price 0.70 0.80 0.85 0.89 0.85 1.24 1.30 -
P/RPS 3.41 5.16 4.16 2.42 2.87 6.47 6.32 -33.69%
P/EPS 40.23 -15.47 -13.89 16.40 56.29 -80.52 282.61 -72.70%
EY 2.49 -6.46 -7.20 6.10 1.78 -1.24 0.35 269.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.54 0.89 0.54 0.79 0.80 -30.82%

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