[IBRACO] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -121.53%
YoY- -109.22%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 73,416 89,841 95,988 97,782 95,937 109,244 129,363 -31.38%
PBT -11,707 -2,617 -2,014 1,316 7,442 2,452 11,959 -
Tax 794 -1,920 -2,900 -2,468 -2,092 -1,601 -3,960 -
NP -10,913 -4,537 -4,914 -1,152 5,350 851 7,999 -
-
NP to SH -10,913 -4,537 -4,914 -1,152 5,350 851 7,999 -
-
Tax Rate - - - 187.54% 28.11% 65.29% 33.11% -
Total Cost 84,329 94,378 100,902 98,934 90,587 108,393 121,364 -21.49%
-
Net Worth 151,186 152,963 151,244 156,304 91,500 142,194 141,153 4.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - 4,498 -
Div Payout % - - - - - - 56.24% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 151,186 152,963 151,244 156,304 91,500 142,194 141,153 4.67%
NOSH 99,275 99,540 99,555 99,493 91,500 89,735 89,935 6.78%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -14.86% -5.05% -5.12% -1.18% 5.58% 0.78% 6.18% -
ROE -7.22% -2.97% -3.25% -0.74% 5.85% 0.60% 5.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 73.95 90.26 96.42 98.28 104.85 121.74 143.84 -35.74%
EPS -10.99 -4.56 -4.94 -1.16 5.85 0.95 8.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.5229 1.5367 1.5192 1.571 1.00 1.5846 1.5695 -1.98%
Adjusted Per Share Value based on latest NOSH - 99,493
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.46 16.47 17.60 17.93 17.59 20.03 23.71 -31.36%
EPS -2.00 -0.83 -0.90 -0.21 0.98 0.16 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
NAPS 0.2772 0.2804 0.2773 0.2865 0.1677 0.2607 0.2588 4.67%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.65 0.72 0.83 0.81 1.04 1.06 1.25 -
P/RPS 0.88 0.80 0.86 0.82 0.99 0.87 0.87 0.76%
P/EPS -5.91 -15.80 -16.82 -69.96 17.79 111.77 14.05 -
EY -16.91 -6.33 -5.95 -1.43 5.62 0.89 7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.43 0.47 0.55 0.52 1.04 0.67 0.80 -33.81%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 20/08/07 28/05/07 27/02/07 16/11/06 25/08/06 -
Price 0.60 0.70 0.80 0.85 0.89 0.85 1.24 -
P/RPS 0.81 0.78 0.83 0.86 0.85 0.70 0.86 -3.90%
P/EPS -5.46 -15.36 -16.21 -73.41 15.22 89.63 13.94 -
EY -18.32 -6.51 -6.17 -1.36 6.57 1.12 7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.03 -
P/NAPS 0.39 0.46 0.53 0.54 0.89 0.54 0.79 -37.45%

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