[IBRACO] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 191.69%
YoY- 203.2%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 102,301 75,396 47,563 28,244 3,327 3,295 3,179 909.58%
PBT 23,459 18,108 13,563 8,690 -3,945 -3,125 -3,318 -
Tax -3,437 -2,999 -1,963 -941 -4,506 -4,018 -4,157 -11.89%
NP 20,022 15,109 11,600 7,749 -8,451 -7,143 -7,475 -
-
NP to SH 20,022 15,109 11,600 7,749 -8,451 -7,143 -7,475 -
-
Tax Rate 14.65% 16.56% 14.47% 10.83% - - - -
Total Cost 82,279 60,287 35,963 20,495 11,778 10,438 10,654 290.22%
-
Net Worth 172,377 165,537 162,772 140,135 132,283 134,649 134,613 17.90%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 172,377 165,537 162,772 140,135 132,283 134,649 134,613 17.90%
NOSH 118,619 115,470 115,425 101,020 99,670 99,629 99,009 12.79%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.57% 20.04% 24.39% 27.44% -254.01% -216.78% -235.14% -
ROE 11.62% 9.13% 7.13% 5.53% -6.39% -5.30% -5.55% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 86.24 65.29 41.21 27.96 3.34 3.31 3.21 795.22%
EPS 16.88 13.08 10.05 7.67 -8.48 -7.17 -7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4532 1.4336 1.4102 1.3872 1.3272 1.3515 1.3596 4.53%
Adjusted Per Share Value based on latest NOSH - 101,020
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.75 13.82 8.72 5.18 0.61 0.60 0.58 912.66%
EPS 3.67 2.77 2.13 1.42 -1.55 -1.31 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.316 0.3035 0.2984 0.2569 0.2425 0.2468 0.2468 17.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.17 1.08 1.18 1.06 1.19 0.92 1.10 -
P/RPS 1.36 1.65 2.86 3.79 35.65 27.82 34.26 -88.34%
P/EPS 6.93 8.25 11.74 13.82 -14.03 -12.83 -14.57 -
EY 14.43 12.12 8.52 7.24 -7.13 -7.79 -6.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.84 0.76 0.90 0.68 0.81 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 18/08/11 21/04/11 23/02/11 29/11/10 26/08/10 24/05/10 -
Price 1.32 1.15 1.12 1.20 1.18 1.02 0.98 -
P/RPS 1.53 1.76 2.72 4.29 35.35 30.84 30.52 -86.37%
P/EPS 7.82 8.79 11.14 15.64 -13.92 -14.23 -12.98 -
EY 12.79 11.38 8.97 6.39 -7.19 -7.03 -7.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.79 0.87 0.89 0.75 0.72 16.88%

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