[IBRACO] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -11.75%
YoY- -69.92%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 33,656 26,589 17,224 18,468 46,963 46,708 27,192 15.23%
PBT 6,319 2,341 -1,862 644 1,329 11,848 4,757 20.77%
Tax -1,352 -986 477 -231 -861 -3,345 -1,645 -12.22%
NP 4,967 1,355 -1,385 413 468 8,503 3,112 36.45%
-
NP to SH 4,967 1,355 -1,385 413 468 8,503 3,112 36.45%
-
Tax Rate 21.40% 42.12% - 35.87% 64.79% 28.23% 34.58% -
Total Cost 28,689 25,234 18,609 18,055 46,495 38,205 24,080 12.34%
-
Net Worth 91,500 142,194 141,153 145,528 90,074 144,973 139,653 -24.50%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 4,498 4,497 -
Div Payout % - - - - - 52.91% 144.51% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 91,500 142,194 141,153 145,528 90,074 144,973 139,653 -24.50%
NOSH 91,500 89,735 89,935 89,782 90,074 89,978 89,942 1.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.76% 5.10% -8.04% 2.24% 1.00% 18.20% 11.44% -
ROE 5.43% 0.95% -0.98% 0.28% 0.52% 5.87% 2.23% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.78 29.63 19.15 20.57 52.14 51.91 30.23 13.92%
EPS 5.43 1.51 -1.54 0.46 0.52 9.45 3.46 34.93%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.00 1.5846 1.5695 1.6209 1.00 1.6112 1.5527 -25.36%
Adjusted Per Share Value based on latest NOSH - 89,782
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.16 4.87 3.15 3.38 8.60 8.55 4.98 15.18%
EPS 0.91 0.25 -0.25 0.08 0.09 1.56 0.57 36.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.82 0.82 -
NAPS 0.1676 0.2604 0.2585 0.2665 0.165 0.2655 0.2558 -24.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.04 1.06 1.25 1.39 1.54 1.67 1.41 -
P/RPS 2.83 3.58 6.53 6.76 2.95 3.22 4.66 -28.22%
P/EPS 19.16 70.20 -81.17 302.17 296.40 17.67 40.75 -39.45%
EY 5.22 1.42 -1.23 0.33 0.34 5.66 2.45 65.35%
DY 0.00 0.00 0.00 0.00 0.00 2.99 3.55 -
P/NAPS 1.04 0.67 0.80 0.86 1.54 1.04 0.91 9.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 25/08/06 23/05/06 09/02/06 02/11/05 22/08/05 -
Price 0.89 0.85 1.24 1.30 1.47 1.57 1.44 -
P/RPS 2.42 2.87 6.47 6.32 2.82 3.02 4.76 -36.22%
P/EPS 16.40 56.29 -80.52 282.61 282.93 16.61 41.62 -46.16%
EY 6.10 1.78 -1.24 0.35 0.35 6.02 2.40 85.92%
DY 0.00 0.00 0.00 0.00 0.00 3.18 3.47 -
P/NAPS 0.89 0.54 0.79 0.80 1.47 0.97 0.93 -2.88%

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