[IBRACO] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 20,442 26,589 46,708 36,028 0 -
PBT 1,738 2,341 11,848 8,148 0 -
Tax -6 -986 -3,345 -2,287 0 -
NP 1,732 1,355 8,503 5,861 0 -
-
NP to SH 1,732 1,355 8,503 5,861 0 -
-
Tax Rate 0.35% 42.12% 28.23% 28.07% - -
Total Cost 18,710 25,234 38,205 30,167 0 -
-
Net Worth 152,963 142,194 144,973 117,816 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 4,498 - - -
Div Payout % - - 52.91% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 152,963 142,194 144,973 117,816 0 -
NOSH 99,540 89,735 89,978 78,460 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.47% 5.10% 18.20% 16.27% 0.00% -
ROE 1.13% 0.95% 5.87% 4.97% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.54 29.63 51.91 45.92 0.00 -
EPS 1.74 1.51 9.45 7.47 0.00 -
DPS 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.5367 1.5846 1.6112 1.5016 0.00 -
Adjusted Per Share Value based on latest NOSH - 78,460
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.75 4.87 8.56 6.60 0.00 -
EPS 0.32 0.25 1.56 1.07 0.00 -
DPS 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.2804 0.2607 0.2658 0.216 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.72 1.06 1.67 1.28 0.00 -
P/RPS 3.51 3.58 3.22 2.79 0.00 -
P/EPS 41.38 70.20 17.67 17.14 0.00 -
EY 2.42 1.42 5.66 5.84 0.00 -
DY 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.47 0.67 1.04 0.85 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/07 16/11/06 02/11/05 24/11/04 - -
Price 0.70 0.85 1.57 1.26 0.00 -
P/RPS 3.41 2.87 3.02 2.74 0.00 -
P/EPS 40.23 56.29 16.61 16.87 0.00 -
EY 2.49 1.78 6.02 5.93 0.00 -
DY 0.00 0.00 3.18 0.00 0.00 -
P/NAPS 0.46 0.54 0.97 0.84 0.00 -

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