[IBRACO] YoY Cumulative 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- 15.41%
YoY- -2581.46%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 816 995 66,107 56,185 62,281 107,619 94,446 -54.68%
PBT -3,937 -3,340 258 -8,936 1,123 18,634 20,592 -
Tax -292 54 -1,659 -568 -740 -5,646 -4,623 -36.87%
NP -4,229 -3,286 -1,401 -9,504 383 12,988 15,969 -
-
NP to SH -4,229 -3,286 -1,401 -9,504 383 12,988 15,396 -
-
Tax Rate - - 643.02% - 65.89% 30.30% 22.45% -
Total Cost 5,045 4,281 67,508 65,689 61,898 94,631 78,477 -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 - - 4,968 - - 11,250 - -
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 -3.20% -2.33% -0.96% -6.21% 0.27% 8.96% 13.06% -
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 0.82 1.00 66.53 56.46 69.92 119.57 120.30 -56.43%
EPS -4.25 -3.30 -1.41 -9.55 0.43 14.43 19.61 -
DPS 0.00 0.00 5.00 0.00 0.00 12.50 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 0.15 0.18 12.12 10.30 11.42 19.73 17.31 -54.66%
EPS -0.78 -0.60 -0.26 -1.74 0.07 2.38 2.82 -
DPS 0.00 0.00 0.91 0.00 0.00 2.06 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 145.11 101.08 0.84 1.28 1.52 1.40 1.06 126.93%
P/EPS -28.00 -30.61 -39.72 -7.54 246.51 11.57 6.53 -
EY -3.57 -3.27 -2.52 -13.26 0.41 8.64 15.32 -
DY 0.00 0.00 8.93 0.00 0.00 7.49 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 143.89 99.08 0.74 1.24 1.22 1.31 1.05 126.97%
P/EPS -27.76 -30.00 -34.75 -7.33 197.67 10.88 6.43 -
EY -3.60 -3.33 -2.88 -13.64 0.51 9.19 15.56 -
DY 0.00 0.00 10.20 0.00 0.00 7.96 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