[IBRACO] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.61%
YoY- -2581.47%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,088 1,326 88,142 74,913 83,041 143,492 125,928 -54.68%
PBT -5,249 -4,453 344 -11,914 1,497 24,845 27,456 -
Tax -389 72 -2,212 -757 -986 -7,528 -6,164 -36.88%
NP -5,638 -4,381 -1,868 -12,672 510 17,317 21,292 -
-
NP to SH -5,638 -4,381 -1,868 -12,672 510 17,317 20,528 -
-
Tax Rate - - 643.02% - 65.87% 30.30% 22.45% -
Total Cost 6,726 5,707 90,010 87,585 82,530 126,174 104,636 -36.69%
-
Net Worth 132,064 141,128 146,200 152,929 141,139 145,019 117,892 1.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 6,624 - - 15,001 - -
Div Payout % - - 0.00% - - 86.63% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 132,064 141,128 146,200 152,929 141,139 145,019 117,892 1.90%
NOSH 99,505 99,575 99,361 99,518 89,069 90,006 78,510 4.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -518.26% -330.25% -2.12% -16.92% 0.61% 12.07% 16.91% -
ROE -4.27% -3.10% -1.28% -8.29% 0.36% 11.94% 17.41% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.09 1.33 88.71 75.28 93.23 159.42 160.40 -56.46%
EPS -5.67 -4.40 -1.88 -12.73 0.57 19.24 26.15 -
DPS 0.00 0.00 6.67 0.00 0.00 16.67 0.00 -
NAPS 1.3272 1.4173 1.4714 1.5367 1.5846 1.6112 1.5016 -2.03%
Adjusted Per Share Value based on latest NOSH - 99,540
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.20 0.24 16.16 13.73 15.22 26.30 23.08 -54.66%
EPS -1.03 -0.80 -0.34 -2.32 0.09 3.17 3.76 -
DPS 0.00 0.00 1.21 0.00 0.00 2.75 0.00 -
NAPS 0.2421 0.2587 0.268 0.2803 0.2587 0.2658 0.2161 1.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.19 1.01 0.56 0.72 1.06 1.67 1.28 -
P/RPS 108.83 75.81 0.63 0.96 1.14 1.05 0.80 126.69%
P/EPS -21.00 -22.95 -29.79 -5.65 184.88 8.68 4.90 -
EY -4.76 -4.36 -3.36 -17.69 0.54 11.52 20.43 -
DY 0.00 0.00 11.90 0.00 0.00 9.98 0.00 -
P/NAPS 0.90 0.71 0.38 0.47 0.67 1.04 0.85 0.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 21/11/08 30/11/07 16/11/06 02/11/05 24/11/04 -
Price 1.18 0.99 0.49 0.70 0.85 1.57 1.26 -
P/RPS 107.92 74.31 0.55 0.93 0.91 0.98 0.79 126.85%
P/EPS -20.82 -22.50 -26.06 -5.50 148.26 8.16 4.82 -
EY -4.80 -4.44 -3.84 -18.19 0.67 12.25 20.75 -
DY 0.00 0.00 13.61 0.00 0.00 10.62 0.00 -
P/NAPS 0.89 0.70 0.33 0.46 0.54 0.97 0.84 0.96%

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