[IBRACO] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -134.03%
YoY- -28.7%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 116,047 71,455 74,873 816 995 66,107 56,185 12.83%
PBT 38,590 6,410 10,832 -3,937 -3,340 258 -8,936 -
Tax -9,850 -2,183 -2,788 -292 54 -1,659 -568 60.81%
NP 28,740 4,227 8,044 -4,229 -3,286 -1,401 -9,504 -
-
NP to SH 28,870 4,227 8,044 -4,229 -3,286 -1,401 -9,504 -
-
Tax Rate 25.52% 34.06% 25.74% - - 643.02% - -
Total Cost 87,307 67,228 66,829 5,045 4,281 67,508 65,689 4.85%
-
Net Worth 212,612 178,374 169,413 132,064 141,128 146,200 152,929 5.63%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 4,503 - - - 4,968 - -
Div Payout % - 106.53% - - - 0.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 212,612 178,374 169,413 132,064 141,128 146,200 152,929 5.63%
NOSH 123,218 120,085 116,579 99,505 99,575 99,361 99,518 3.62%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 24.77% 5.92% 10.74% -518.26% -330.25% -2.12% -16.92% -
ROE 13.58% 2.37% 4.75% -3.20% -2.33% -0.96% -6.21% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 94.18 59.50 64.22 0.82 1.00 66.53 56.46 8.89%
EPS 23.43 3.52 6.90 -4.25 -3.30 -1.41 -9.55 -
DPS 0.00 3.75 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.7255 1.4854 1.4532 1.3272 1.4173 1.4714 1.5367 1.94%
Adjusted Per Share Value based on latest NOSH - 99,670
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.25 13.09 13.71 0.15 0.18 12.11 10.29 12.83%
EPS 5.29 0.77 1.47 -0.77 -0.60 -0.26 -1.74 -
DPS 0.00 0.82 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.3894 0.3267 0.3103 0.2419 0.2585 0.2677 0.2801 5.63%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.15 1.26 1.17 1.19 1.01 0.56 0.72 -
P/RPS 2.28 2.12 1.82 145.11 101.08 0.84 1.28 10.09%
P/EPS 9.18 35.80 16.96 -28.00 -30.61 -39.72 -7.54 -
EY 10.90 2.79 5.90 -3.57 -3.27 -2.52 -13.26 -
DY 0.00 2.98 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 1.25 0.85 0.81 0.90 0.71 0.38 0.47 17.68%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 14/11/11 29/11/10 30/11/09 21/11/08 30/11/07 -
Price 2.01 1.59 1.32 1.18 0.99 0.49 0.70 -
P/RPS 2.13 2.67 2.06 143.89 99.08 0.74 1.24 9.42%
P/EPS 8.58 45.17 19.13 -27.76 -30.00 -34.75 -7.33 -
EY 11.66 2.21 5.23 -3.60 -3.33 -2.88 -13.64 -
DY 0.00 2.36 0.00 0.00 0.00 10.20 0.00 -
P/NAPS 1.16 1.07 0.91 0.89 0.70 0.33 0.46 16.65%

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