[IBRACO] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -51.22%
YoY- -134.55%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 71,455 74,873 816 995 66,107 56,185 62,281 2.31%
PBT 6,410 10,832 -3,937 -3,340 258 -8,936 1,123 33.64%
Tax -2,183 -2,788 -292 54 -1,659 -568 -740 19.73%
NP 4,227 8,044 -4,229 -3,286 -1,401 -9,504 383 49.15%
-
NP to SH 4,227 8,044 -4,229 -3,286 -1,401 -9,504 383 49.15%
-
Tax Rate 34.06% 25.74% - - 643.02% - 65.89% -
Total Cost 67,228 66,829 5,045 4,281 67,508 65,689 61,898 1.38%
-
Net Worth 178,374 169,413 132,064 141,128 146,200 152,929 141,139 3.97%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,503 - - - 4,968 - - -
Div Payout % 106.53% - - - 0.00% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 178,374 169,413 132,064 141,128 146,200 152,929 141,139 3.97%
NOSH 120,085 116,579 99,505 99,575 99,361 99,518 89,069 5.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.92% 10.74% -518.26% -330.25% -2.12% -16.92% 0.61% -
ROE 2.37% 4.75% -3.20% -2.33% -0.96% -6.21% 0.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.50 64.22 0.82 1.00 66.53 56.46 69.92 -2.65%
EPS 3.52 6.90 -4.25 -3.30 -1.41 -9.55 0.43 41.91%
DPS 3.75 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.4854 1.4532 1.3272 1.4173 1.4714 1.5367 1.5846 -1.07%
Adjusted Per Share Value based on latest NOSH - 99,464
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.10 13.73 0.15 0.18 12.12 10.30 11.42 2.31%
EPS 0.77 1.47 -0.78 -0.60 -0.26 -1.74 0.07 49.07%
DPS 0.83 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.327 0.3106 0.2421 0.2587 0.268 0.2803 0.2587 3.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.26 1.17 1.19 1.01 0.56 0.72 1.06 -
P/RPS 2.12 1.82 145.11 101.08 0.84 1.28 1.52 5.69%
P/EPS 35.80 16.96 -28.00 -30.61 -39.72 -7.54 246.51 -27.47%
EY 2.79 5.90 -3.57 -3.27 -2.52 -13.26 0.41 37.61%
DY 2.98 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 0.85 0.81 0.90 0.71 0.38 0.47 0.67 4.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 14/11/11 29/11/10 30/11/09 21/11/08 30/11/07 16/11/06 -
Price 1.59 1.32 1.18 0.99 0.49 0.70 0.85 -
P/RPS 2.67 2.06 143.89 99.08 0.74 1.24 1.22 13.93%
P/EPS 45.17 19.13 -27.76 -30.00 -34.75 -7.33 197.67 -21.79%
EY 2.21 5.23 -3.60 -3.33 -2.88 -13.64 0.51 27.65%
DY 2.36 0.00 0.00 0.00 10.20 0.00 0.00 -
P/NAPS 1.07 0.91 0.89 0.70 0.33 0.46 0.54 12.06%

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