[IBRACO] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 134,876 131,669 125,928 116,836 107,316 0 0 -
PBT 8,116 28,264 27,456 24,888 24,996 0 0 -
Tax -2,624 -7,364 -6,164 -5,818 -6,612 0 0 -
NP 5,492 20,900 21,292 19,070 18,384 0 0 -
-
NP to SH 5,492 20,327 20,528 20,216 20,676 0 0 -
-
Tax Rate 32.33% 26.05% 22.45% 23.38% 26.45% - - -
Total Cost 129,384 110,769 104,636 97,766 88,932 0 0 -
-
Net Worth 141,077 126,616 117,892 110,941 111,866 0 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 141,077 126,616 117,892 110,941 111,866 0 0 -
NOSH 89,738 81,373 78,510 77,042 77,149 0 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.07% 15.87% 16.91% 16.32% 17.13% 0.00% 0.00% -
ROE 3.89% 16.05% 17.41% 18.22% 18.48% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 150.30 161.81 160.40 151.65 139.10 0.00 0.00 -
EPS 6.12 24.98 26.15 26.24 26.80 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5721 1.556 1.5016 1.44 1.45 1.3941 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,632
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.70 24.11 23.06 21.40 19.65 0.00 0.00 -
EPS 1.01 3.72 3.76 3.70 3.79 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2584 0.2319 0.2159 0.2032 0.2049 1.3941 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 - - - -
Price 1.20 1.25 1.28 1.38 0.00 0.00 0.00 -
P/RPS 0.80 0.77 0.80 0.91 0.00 0.00 0.00 -
P/EPS 19.61 5.00 4.90 5.26 0.00 0.00 0.00 -
EY 5.10 19.98 20.43 19.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.85 0.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 24/11/04 10/08/04 27/05/04 - - -
Price 1.37 1.20 1.26 1.28 0.00 0.00 0.00 -
P/RPS 0.91 0.74 0.79 0.84 0.00 0.00 0.00 -
P/EPS 22.39 4.80 4.82 4.88 0.00 0.00 0.00 -
EY 4.47 20.82 20.75 20.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.84 0.89 0.00 0.00 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