[IBRACO] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 97,782 139,331 138,559 26,829 53.89%
PBT 1,316 18,578 24,044 6,249 -40.50%
Tax -2,468 -6,082 -6,940 -1,080 31.71%
NP -1,152 12,496 17,104 5,169 -
-
NP to SH -1,152 12,496 17,104 4,596 -
-
Tax Rate 187.54% 32.74% 28.86% 17.28% -
Total Cost 98,934 126,835 121,455 21,660 65.91%
-
Net Worth 156,304 145,528 141,077 111,866 11.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 8,996 - - -
Div Payout % - 71.99% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 156,304 145,528 141,077 111,866 11.79%
NOSH 99,493 89,782 89,738 77,149 8.84%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -1.18% 8.97% 12.34% 19.27% -
ROE -0.74% 8.59% 12.12% 4.11% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 98.28 155.19 154.40 34.78 41.37%
EPS -1.16 13.92 19.06 5.96 -
DPS 0.00 10.00 0.00 0.00 -
NAPS 1.571 1.6209 1.5721 1.45 2.70%
Adjusted Per Share Value based on latest NOSH - 77,149
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.93 25.54 25.40 4.92 53.88%
EPS -0.21 2.29 3.14 0.84 -
DPS 0.00 1.65 0.00 0.00 -
NAPS 0.2865 0.2668 0.2586 0.2051 11.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 - -
Price 0.81 1.39 1.20 0.00 -
P/RPS 0.82 0.90 0.78 0.00 -
P/EPS -69.96 9.99 6.30 0.00 -
EY -1.43 10.01 15.88 0.00 -
DY 0.00 7.19 0.00 0.00 -
P/NAPS 0.52 0.86 0.76 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 28/05/07 23/05/06 26/05/05 - -
Price 0.85 1.30 1.37 0.00 -
P/RPS 0.86 0.84 0.89 0.00 -
P/EPS -73.41 9.34 7.19 0.00 -
EY -1.36 10.71 13.91 0.00 -
DY 0.00 7.69 0.00 0.00 -
P/NAPS 0.54 0.80 0.87 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