[IBRACO] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -84.53%
YoY- -1055.97%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 744 955 60,629 35,743 35,692 60,911 58,418 -51.65%
PBT -1,798 -2,022 3,207 -10,674 -1,218 6,786 12,444 -
Tax -9 -151 -1,786 -562 246 -2,301 -2,909 -61.81%
NP -1,807 -2,173 1,421 -11,236 -972 4,485 9,535 -
-
NP to SH -1,807 -2,173 1,421 -11,236 -972 4,485 10,108 -
-
Tax Rate - - 55.69% - - 33.91% 23.38% -
Total Cost 2,551 3,128 59,208 46,979 36,664 56,426 48,883 -38.85%
-
Net Worth 134,184 142,391 152,712 151,193 141,254 139,836 110,941 3.21%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 4,968 - - 4,503 - -
Div Payout % - - 349.65% - - 100.40% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 134,184 142,391 152,712 151,193 141,254 139,836 110,941 3.21%
NOSH 99,285 99,678 99,370 99,521 89,999 90,060 77,042 4.31%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -242.88% -227.54% 2.34% -31.44% -2.72% 7.36% 16.32% -
ROE -1.35% -1.53% 0.93% -7.43% -0.69% 3.21% 9.11% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.75 0.96 61.01 35.91 39.66 67.63 75.83 -53.65%
EPS -1.82 -2.18 1.43 -11.29 -1.08 4.98 13.12 -
DPS 0.00 0.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 1.3515 1.4285 1.5368 1.5192 1.5695 1.5527 1.44 -1.05%
Adjusted Per Share Value based on latest NOSH - 99,555
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.14 0.17 11.10 6.55 6.54 11.15 10.70 -51.44%
EPS -0.33 -0.40 0.26 -2.06 -0.18 0.82 1.85 -
DPS 0.00 0.00 0.91 0.00 0.00 0.82 0.00 -
NAPS 0.2457 0.2608 0.2797 0.2769 0.2587 0.2561 0.2032 3.21%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.92 0.55 0.60 0.83 1.25 1.41 1.38 -
P/RPS 122.77 57.41 0.98 2.31 3.15 2.08 1.82 101.69%
P/EPS -50.55 -25.23 41.96 -7.35 -115.74 28.31 10.52 -
EY -1.98 -3.96 2.38 -13.60 -0.86 3.53 9.51 -
DY 0.00 0.00 8.33 0.00 0.00 3.55 0.00 -
P/NAPS 0.68 0.39 0.39 0.55 0.80 0.91 0.96 -5.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 19/08/09 25/07/08 20/08/07 25/08/06 22/08/05 10/08/04 -
Price 1.02 0.83 0.60 0.80 1.24 1.44 1.28 -
P/RPS 136.12 86.63 0.98 2.23 3.13 2.13 1.69 107.74%
P/EPS -56.04 -38.07 41.96 -7.09 -114.81 28.92 9.76 -
EY -1.78 -2.63 2.38 -14.11 -0.87 3.46 10.25 -
DY 0.00 0.00 8.33 0.00 0.00 3.47 0.00 -
P/NAPS 0.75 0.58 0.39 0.53 0.79 0.93 0.89 -2.81%

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