[IBRACO] QoQ Annualized 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- -56.02%
YoY- -28.7%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 95,792 77,548 28,244 1,088 1,488 272 3,506 812.66%
PBT 15,240 15,492 8,690 -5,249 -3,596 -4,000 -3,348 -
Tax -4,134 -4,088 -941 -389 -18 0 -4,160 -0.41%
NP 11,106 11,404 7,749 -5,638 -3,614 -4,000 -7,508 -
-
NP to SH 11,106 11,404 7,749 -5,638 -3,614 -4,000 -7,508 -
-
Tax Rate 27.13% 26.39% 10.83% - - - - -
Total Cost 84,686 66,144 20,495 6,726 5,102 4,272 11,014 291.02%
-
Net Worth 165,504 162,772 138,455 132,064 134,184 134,613 136,725 13.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 165,504 162,772 138,455 132,064 134,184 134,613 136,725 13.62%
NOSH 115,446 115,425 99,924 99,505 99,285 99,009 99,443 10.48%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.59% 14.71% 27.44% -518.26% -242.88% -1,470.59% -214.15% -
ROE 6.71% 7.01% 5.60% -4.27% -2.69% -2.97% -5.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 82.97 67.18 28.27 1.09 1.50 0.27 3.53 725.29%
EPS 9.62 9.88 7.76 -5.67 -3.64 -4.04 -7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4336 1.4102 1.3856 1.3272 1.3515 1.3596 1.3749 2.83%
Adjusted Per Share Value based on latest NOSH - 99,670
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.54 14.20 5.17 0.20 0.27 0.05 0.64 814.53%
EPS 2.03 2.09 1.42 -1.03 -0.66 -0.73 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3031 0.2981 0.2536 0.2419 0.2457 0.2465 0.2504 13.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.08 1.18 1.06 1.19 0.92 1.10 1.08 -
P/RPS 1.30 1.76 3.75 108.83 61.39 400.41 30.63 -87.90%
P/EPS 11.23 11.94 13.67 -21.00 -25.27 -27.23 -14.30 -
EY 8.91 8.37 7.32 -4.76 -3.96 -3.67 -6.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.77 0.90 0.68 0.81 0.79 -3.41%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 21/04/11 23/02/11 29/11/10 26/08/10 24/05/10 22/02/10 -
Price 1.15 1.12 1.20 1.18 1.02 0.98 1.12 -
P/RPS 1.39 1.67 4.25 107.92 68.06 356.73 31.77 -87.65%
P/EPS 11.95 11.34 15.47 -20.82 -28.02 -24.26 -14.83 -
EY 8.37 8.82 6.46 -4.80 -3.57 -4.12 -6.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.87 0.89 0.75 0.72 0.81 -0.82%

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