[IBRACO] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 107.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 138,559 131,669 94,446 58,418 26,829 0 -
PBT 24,044 28,264 20,592 12,444 6,249 0 -
Tax -6,940 -7,364 -4,623 -2,336 -1,080 0 -
NP 17,104 20,900 15,969 10,108 5,169 0 -
-
NP to SH 17,104 20,327 15,396 9,535 4,596 0 -
-
Tax Rate 28.86% 26.05% 22.45% 18.77% 17.28% - -
Total Cost 121,455 110,769 78,477 48,310 21,660 0 -
-
Net Worth 141,077 89,981 117,816 104,590 111,866 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 141,077 89,981 117,816 104,590 111,866 0 -
NOSH 89,738 89,981 78,460 72,632 77,149 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.34% 15.87% 16.91% 17.30% 19.27% 0.00% -
ROE 12.12% 22.59% 13.07% 9.12% 4.11% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 154.40 146.33 120.37 80.43 34.78 0.00 -
EPS 19.06 22.59 19.62 13.13 5.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5721 1.00 1.5016 1.44 1.45 1.3941 10.09%
Adjusted Per Share Value based on latest NOSH - 72,632
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.40 24.14 17.31 10.71 4.92 0.00 -
EPS 3.14 3.73 2.82 1.75 0.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.165 0.216 0.1917 0.2051 1.3941 -74.03%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 - - -
Price 1.20 1.25 1.28 1.38 0.00 0.00 -
P/RPS 0.78 0.85 1.06 1.72 0.00 0.00 -
P/EPS 6.30 5.53 6.52 10.51 0.00 0.00 -
EY 15.88 18.07 15.33 9.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.25 0.85 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/05/05 24/02/05 - - - - -
Price 1.37 1.20 0.00 0.00 0.00 0.00 -
P/RPS 0.89 0.82 0.00 0.00 0.00 0.00 -
P/EPS 7.19 5.31 0.00 0.00 0.00 0.00 -
EY 13.91 18.83 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.20 0.00 0.00 0.00 0.00 -

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