[IBRACO] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -70.99%
YoY- 65.65%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 32,493 19,063 39,005 57,180 59,005 13,047 18,176 10.16%
PBT 3,237 3,454 12,002 16,618 9,284 2,111 2,097 7.50%
Tax -776 236 -3,155 -3,962 -2,581 -562 -682 2.17%
NP 2,461 3,690 8,847 12,656 6,703 1,549 1,415 9.65%
-
NP to SH 2,325 3,336 8,092 10,555 6,372 1,572 1,416 8.61%
-
Tax Rate 23.97% -6.83% 26.29% 23.84% 27.80% 26.62% 32.52% -
Total Cost 30,032 15,373 30,158 44,524 52,302 11,498 16,761 10.20%
-
Net Worth 320,529 324,996 320,032 243,866 215,864 191,978 178,820 10.21%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 320,529 324,996 320,032 243,866 215,864 191,978 178,820 10.21%
NOSH 496,405 496,405 496,405 126,558 126,428 121,860 118,991 26.86%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.57% 19.36% 22.68% 22.13% 11.36% 11.87% 7.78% -
ROE 0.73% 1.03% 2.53% 4.33% 2.95% 0.82% 0.79% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.55 3.84 7.86 45.18 46.67 10.71 15.28 -13.16%
EPS 0.47 0.67 2.42 8.34 5.04 1.29 1.19 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6457 0.6547 0.6447 1.9269 1.7074 1.5754 1.5028 -13.12%
Adjusted Per Share Value based on latest NOSH - 126,558
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.95 3.49 7.14 10.47 10.81 2.39 3.33 10.15%
EPS 0.43 0.61 1.48 1.93 1.17 0.29 0.26 8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5952 0.5861 0.4466 0.3953 0.3516 0.3275 10.20%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.725 0.95 1.09 1.90 1.60 1.60 1.27 -
P/RPS 11.08 24.74 13.87 4.21 3.43 14.94 8.31 4.90%
P/EPS 154.79 141.36 66.87 22.78 31.75 124.03 106.72 6.39%
EY 0.65 0.71 1.50 4.39 3.15 0.81 0.94 -5.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.45 1.69 0.99 0.94 1.02 0.85 4.70%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 20/05/16 22/05/15 30/05/14 20/05/13 30/05/12 -
Price 0.51 0.865 1.02 1.93 1.76 1.75 1.17 -
P/RPS 7.79 22.52 12.98 4.27 3.77 16.35 7.66 0.28%
P/EPS 108.89 128.71 62.57 23.14 34.92 135.66 98.32 1.71%
EY 0.92 0.78 1.60 4.32 2.86 0.74 1.02 -1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.32 1.58 1.00 1.03 1.11 0.78 0.21%

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