[IBRACO] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 4.44%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 47,563 28,244 3,327 3,295 3,179 3,506 1,351 976.51%
PBT 13,563 8,690 -3,945 -3,125 -3,318 -3,349 -6,326 -
Tax -1,963 -941 -4,506 -4,018 -4,157 -4,160 944 -
NP 11,600 7,749 -8,451 -7,143 -7,475 -7,509 -5,382 -
-
NP to SH 11,600 7,749 -8,451 -7,143 -7,475 -7,509 -5,382 -
-
Tax Rate 14.47% 10.83% - - - - - -
Total Cost 35,963 20,495 11,778 10,438 10,654 11,015 6,733 205.87%
-
Net Worth 162,772 140,135 132,283 134,649 134,613 136,906 140,970 10.07%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 162,772 140,135 132,283 134,649 134,613 136,906 140,970 10.07%
NOSH 115,425 101,020 99,670 99,629 99,009 99,575 99,464 10.44%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 24.39% 27.44% -254.01% -216.78% -235.14% -214.18% -398.37% -
ROE 7.13% 5.53% -6.39% -5.30% -5.55% -5.48% -3.82% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.21 27.96 3.34 3.31 3.21 3.52 1.36 873.96%
EPS 10.05 7.67 -8.48 -7.17 -7.55 -7.54 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4102 1.3872 1.3272 1.3515 1.3596 1.3749 1.4173 -0.33%
Adjusted Per Share Value based on latest NOSH - 99,629
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.72 5.18 0.61 0.60 0.58 0.64 0.25 969.85%
EPS 2.13 1.42 -1.55 -1.31 -1.37 -1.38 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2984 0.2569 0.2425 0.2468 0.2468 0.251 0.2584 10.08%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.18 1.06 1.19 0.92 1.10 1.08 1.01 -
P/RPS 2.86 3.79 35.65 27.82 34.26 30.67 74.36 -88.62%
P/EPS 11.74 13.82 -14.03 -12.83 -14.57 -14.32 -18.67 -
EY 8.52 7.24 -7.13 -7.79 -6.86 -6.98 -5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.90 0.68 0.81 0.79 0.71 11.87%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 21/04/11 23/02/11 29/11/10 26/08/10 24/05/10 22/02/10 30/11/09 -
Price 1.12 1.20 1.18 1.02 0.98 1.12 0.99 -
P/RPS 2.72 4.29 35.35 30.84 30.52 31.81 72.89 -88.85%
P/EPS 11.14 15.64 -13.92 -14.23 -12.98 -14.85 -18.30 -
EY 8.97 6.39 -7.19 -7.03 -7.70 -6.73 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 0.89 0.75 0.72 0.81 0.70 8.40%

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