[IBRACO] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 49.7%
YoY- 255.18%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 113,588 102,301 75,396 47,563 28,244 3,327 3,295 952.40%
PBT 16,870 23,459 18,108 13,563 8,690 -3,945 -3,125 -
Tax -4,298 -3,437 -2,999 -1,963 -941 -4,506 -4,018 4.58%
NP 12,572 20,022 15,109 11,600 7,749 -8,451 -7,143 -
-
NP to SH 12,579 20,022 15,109 11,600 7,749 -8,451 -7,143 -
-
Tax Rate 25.48% 14.65% 16.56% 14.47% 10.83% - - -
Total Cost 101,016 82,279 60,287 35,963 20,495 11,778 10,438 352.25%
-
Net Worth 177,519 172,377 165,537 162,772 140,135 132,283 134,649 20.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 177,519 172,377 165,537 162,772 140,135 132,283 134,649 20.17%
NOSH 119,028 118,619 115,470 115,425 101,020 99,670 99,629 12.55%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.07% 19.57% 20.04% 24.39% 27.44% -254.01% -216.78% -
ROE 7.09% 11.62% 9.13% 7.13% 5.53% -6.39% -5.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 95.43 86.24 65.29 41.21 27.96 3.34 3.31 834.49%
EPS 10.57 16.88 13.08 10.05 7.67 -8.48 -7.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4914 1.4532 1.4336 1.4102 1.3872 1.3272 1.3515 6.76%
Adjusted Per Share Value based on latest NOSH - 115,425
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.80 18.73 13.81 8.71 5.17 0.61 0.60 956.33%
EPS 2.30 3.67 2.77 2.12 1.42 -1.55 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3251 0.3157 0.3032 0.2981 0.2566 0.2423 0.2466 20.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.35 1.17 1.08 1.18 1.06 1.19 0.92 -
P/RPS 1.41 1.36 1.65 2.86 3.79 35.65 27.82 -86.23%
P/EPS 12.77 6.93 8.25 11.74 13.82 -14.03 -12.83 -
EY 7.83 14.43 12.12 8.52 7.24 -7.13 -7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.75 0.84 0.76 0.90 0.68 21.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 14/11/11 18/08/11 21/04/11 23/02/11 29/11/10 26/08/10 -
Price 1.35 1.32 1.15 1.12 1.20 1.18 1.02 -
P/RPS 1.41 1.53 1.76 2.72 4.29 35.35 30.84 -87.14%
P/EPS 12.77 7.82 8.79 11.14 15.64 -13.92 -14.23 -
EY 7.83 12.79 11.38 8.97 6.39 -7.19 -7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.80 0.79 0.87 0.89 0.75 13.71%

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