[IBRACO] YoY Annualized Quarter 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- -555.25%
YoY- -1574.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 272 1,580 19,636 81,252 73,872 134,876 107,316 -63.05%
PBT -4,000 -4,124 -8,064 -21,928 2,576 8,116 24,996 -
Tax 0 -12 -1,172 -2,428 -924 -2,624 -6,612 -
NP -4,000 -4,136 -9,236 -24,356 1,652 5,492 18,384 -
-
NP to SH -4,000 -4,136 -9,236 -24,356 1,652 5,492 20,676 -
-
Tax Rate - - - - 35.87% 32.33% 26.45% -
Total Cost 4,272 5,716 28,872 105,608 72,220 129,384 88,932 -39.69%
-
Net Worth 134,613 143,169 149,219 156,304 145,528 141,077 111,866 3.13%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 134,613 143,169 149,219 156,304 145,528 141,077 111,866 3.13%
NOSH 99,009 99,423 99,525 99,493 89,782 89,738 77,149 4.24%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -1,470.59% -261.77% -47.04% -29.98% 2.24% 4.07% 17.13% -
ROE -2.97% -2.89% -6.19% -15.58% 1.14% 3.89% 18.48% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.27 1.59 19.73 81.67 82.28 150.30 139.10 -64.66%
EPS -4.04 -4.16 -9.28 -24.48 1.84 6.12 26.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3596 1.44 1.4993 1.571 1.6209 1.5721 1.45 -1.06%
Adjusted Per Share Value based on latest NOSH - 99,493
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.05 0.29 3.60 14.89 13.54 24.73 19.67 -63.04%
EPS -0.73 -0.76 -1.69 -4.46 0.30 1.01 3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2468 0.2625 0.2735 0.2865 0.2668 0.2586 0.2051 3.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 1.10 0.39 0.70 0.81 1.39 1.20 0.00 -
P/RPS 400.41 24.54 3.55 0.99 1.69 0.80 0.00 -
P/EPS -27.23 -9.38 -7.54 -3.31 75.54 19.61 0.00 -
EY -3.67 -10.67 -13.26 -30.22 1.32 5.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.27 0.47 0.52 0.86 0.76 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 29/05/09 20/05/08 28/05/07 23/05/06 26/05/05 27/05/04 -
Price 0.98 0.50 0.70 0.85 1.30 1.37 0.00 -
P/RPS 356.73 31.46 3.55 1.04 1.58 0.91 0.00 -
P/EPS -24.26 -12.02 -7.54 -3.47 70.65 22.39 0.00 -
EY -4.12 -8.32 -13.26 -28.80 1.42 4.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.35 0.47 0.54 0.80 0.87 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