[IBRACO] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 63.33%
YoY- -55.63%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 121,258 71,486 71,384 121,822 116,836 0 -
PBT 6,414 -21,348 -2,436 13,572 24,888 0 -
Tax -3,572 -1,124 492 -4,602 -5,818 0 -
NP 2,842 -22,472 -1,944 8,970 19,070 0 -
-
NP to SH 2,842 -22,472 -1,944 8,970 20,216 0 -
-
Tax Rate 55.69% - - 33.91% 23.38% - -
Total Cost 118,416 93,958 73,328 112,852 97,766 0 -
-
Net Worth 152,712 151,193 141,254 139,836 110,941 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 9,937 - - 9,006 - - -
Div Payout % 349.65% - - 100.40% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 152,712 151,193 141,254 139,836 110,941 0 -
NOSH 99,370 99,521 89,999 90,060 77,042 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.34% -31.44% -2.72% 7.36% 16.32% 0.00% -
ROE 1.86% -14.86% -1.38% 6.41% 18.22% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 122.03 71.83 79.32 135.27 151.65 0.00 -
EPS 2.86 -22.58 -2.16 9.96 26.24 0.00 -
DPS 10.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.5368 1.5192 1.5695 1.5527 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,942
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 22.23 13.10 13.09 22.33 21.42 0.00 -
EPS 0.52 -4.12 -0.36 1.64 3.71 0.00 -
DPS 1.82 0.00 0.00 1.65 0.00 0.00 -
NAPS 0.28 0.2772 0.2589 0.2563 0.2034 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.60 0.83 1.25 1.41 1.38 0.00 -
P/RPS 0.49 1.16 1.58 1.04 0.91 0.00 -
P/EPS 20.98 -3.68 -57.87 14.16 5.26 0.00 -
EY 4.77 -27.20 -1.73 7.06 19.01 0.00 -
DY 16.67 0.00 0.00 7.09 0.00 0.00 -
P/NAPS 0.39 0.55 0.80 0.91 0.96 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/07/08 20/08/07 25/08/06 22/08/05 10/08/04 - -
Price 0.60 0.80 1.24 1.44 1.28 0.00 -
P/RPS 0.49 1.11 1.56 1.06 0.84 0.00 -
P/EPS 20.98 -3.54 -57.41 14.46 4.88 0.00 -
EY 4.77 -28.23 -1.74 6.92 20.50 0.00 -
DY 16.67 0.00 0.00 6.94 0.00 0.00 -
P/NAPS 0.39 0.53 0.79 0.93 0.89 0.00 -

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