[IBRACO] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- -303.98%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 28,244 3,506 66,463 73,416 95,937 154,582 131,669 -22.62%
PBT 8,690 -3,348 -2,727 -11,707 7,442 19,963 28,264 -17.83%
Tax -941 -4,160 -769 794 -2,092 -6,507 -7,364 -29.01%
NP 7,749 -7,508 -3,496 -10,913 5,350 13,456 20,900 -15.23%
-
NP to SH 7,749 -7,508 -3,496 -10,913 5,350 13,456 20,327 -14.84%
-
Tax Rate 10.83% - - - 28.11% 32.60% 26.05% -
Total Cost 20,495 11,014 69,959 84,329 90,587 141,126 110,769 -24.50%
-
Net Worth 138,455 136,725 144,461 151,469 149,070 145,487 126,616 1.50%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 4,980 - - 4,500 - -
Div Payout % - - 0.00% - - 33.45% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 138,455 136,725 144,461 151,469 149,070 145,487 126,616 1.50%
NOSH 99,924 99,443 99,601 99,487 91,331 90,012 81,373 3.48%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 27.44% -214.15% -5.26% -14.86% 5.58% 8.70% 15.87% -
ROE 5.60% -5.49% -2.42% -7.20% 3.59% 9.25% 16.05% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 28.27 3.53 66.73 73.79 105.04 171.73 161.81 -25.22%
EPS 7.76 -7.55 -3.51 -10.97 5.85 14.95 24.98 -17.69%
DPS 0.00 0.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 1.3856 1.3749 1.4504 1.5225 1.6322 1.6163 1.556 -1.91%
Adjusted Per Share Value based on latest NOSH - 99,275
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.18 0.64 12.18 13.46 17.59 28.34 24.14 -22.61%
EPS 1.42 -1.38 -0.64 -2.00 0.98 2.47 3.73 -14.86%
DPS 0.00 0.00 0.91 0.00 0.00 0.83 0.00 -
NAPS 0.2538 0.2506 0.2648 0.2777 0.2733 0.2667 0.2321 1.50%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.06 1.08 0.35 0.65 1.04 1.54 1.25 -
P/RPS 3.75 30.63 0.52 0.88 0.99 0.90 0.77 30.17%
P/EPS 13.67 -14.30 -9.97 -5.93 17.75 10.30 5.00 18.24%
EY 7.32 -6.99 -10.03 -16.88 5.63 9.71 19.98 -15.40%
DY 0.00 0.00 14.29 0.00 0.00 3.25 0.00 -
P/NAPS 0.77 0.79 0.24 0.43 0.64 0.95 0.80 -0.63%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 22/02/10 24/02/09 28/02/08 27/02/07 09/02/06 24/02/05 -
Price 1.20 1.12 0.45 0.60 0.89 1.47 1.20 -
P/RPS 4.25 31.77 0.67 0.81 0.85 0.86 0.74 33.80%
P/EPS 15.47 -14.83 -12.82 -5.47 15.19 9.83 4.80 21.52%
EY 6.46 -6.74 -7.80 -18.28 6.58 10.17 20.82 -17.71%
DY 0.00 0.00 11.11 0.00 0.00 3.40 0.00 -
P/NAPS 0.87 0.81 0.31 0.39 0.55 0.91 0.77 2.05%

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