[IBRACO] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -89.36%
YoY- -95.25%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 95,988 97,782 95,937 109,244 129,363 139,331 154,582 -27.27%
PBT -2,014 1,316 7,442 2,452 11,959 18,578 19,963 -
Tax -2,900 -2,468 -2,092 -1,601 -3,960 -6,082 -6,507 -41.74%
NP -4,914 -1,152 5,350 851 7,999 12,496 13,456 -
-
NP to SH -4,914 -1,152 5,350 851 7,999 12,496 13,456 -
-
Tax Rate - 187.54% 28.11% 65.29% 33.11% 32.74% 32.60% -
Total Cost 100,902 98,934 90,587 108,393 121,364 126,835 141,126 -20.09%
-
Net Worth 151,244 156,304 91,500 142,194 141,153 145,528 90,074 41.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - 4,498 8,996 8,996 -
Div Payout % - - - - 56.24% 71.99% 66.86% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 151,244 156,304 91,500 142,194 141,153 145,528 90,074 41.40%
NOSH 99,555 99,493 91,500 89,735 89,935 89,782 90,074 6.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.12% -1.18% 5.58% 0.78% 6.18% 8.97% 8.70% -
ROE -3.25% -0.74% 5.85% 0.60% 5.67% 8.59% 14.94% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 96.42 98.28 104.85 121.74 143.84 155.19 171.62 -31.98%
EPS -4.94 -1.16 5.85 0.95 8.89 13.92 14.94 -
DPS 0.00 0.00 0.00 0.00 5.00 10.00 10.00 -
NAPS 1.5192 1.571 1.00 1.5846 1.5695 1.6209 1.00 32.25%
Adjusted Per Share Value based on latest NOSH - 89,735
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.60 17.93 17.59 20.03 23.71 25.54 28.34 -27.27%
EPS -0.90 -0.21 0.98 0.16 1.47 2.29 2.47 -
DPS 0.00 0.00 0.00 0.00 0.82 1.65 1.65 -
NAPS 0.2773 0.2865 0.1677 0.2607 0.2588 0.2668 0.1651 41.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.83 0.81 1.04 1.06 1.25 1.39 1.54 -
P/RPS 0.86 0.82 0.99 0.87 0.87 0.90 0.90 -2.99%
P/EPS -16.82 -69.96 17.79 111.77 14.05 9.99 10.31 -
EY -5.95 -1.43 5.62 0.89 7.12 10.01 9.70 -
DY 0.00 0.00 0.00 0.00 4.00 7.19 6.49 -
P/NAPS 0.55 0.52 1.04 0.67 0.80 0.86 1.54 -49.75%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 28/05/07 27/02/07 16/11/06 25/08/06 23/05/06 09/02/06 -
Price 0.80 0.85 0.89 0.85 1.24 1.30 1.47 -
P/RPS 0.83 0.86 0.85 0.70 0.86 0.84 0.86 -2.34%
P/EPS -16.21 -73.41 15.22 89.63 13.94 9.34 9.84 -
EY -6.17 -1.36 6.57 1.12 7.17 10.71 10.16 -
DY 0.00 0.00 0.00 0.00 4.03 7.69 6.80 -
P/NAPS 0.53 0.54 0.89 0.54 0.79 0.80 1.47 -49.43%

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