[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.37%
YoY- 62.08%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 66,463 88,142 121,258 19,636 73,416 74,913 71,486 -4.71%
PBT -2,727 344 6,414 -8,064 -11,707 -11,914 -21,348 -74.47%
Tax -769 -2,212 -3,572 -1,172 794 -757 -1,124 -22.26%
NP -3,496 -1,868 2,842 -9,236 -10,913 -12,672 -22,472 -70.91%
-
NP to SH -3,496 -1,868 2,842 -9,236 -10,913 -12,672 -22,472 -70.91%
-
Tax Rate - 643.02% 55.69% - - - - -
Total Cost 69,959 90,010 118,416 28,872 84,329 87,585 93,958 -17.77%
-
Net Worth 144,461 146,200 152,712 149,219 151,469 152,929 151,193 -2.97%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,980 6,624 9,937 - - - - -
Div Payout % 0.00% 0.00% 349.65% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 144,461 146,200 152,712 149,219 151,469 152,929 151,193 -2.97%
NOSH 99,601 99,361 99,370 99,525 99,487 99,518 99,521 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.26% -2.12% 2.34% -47.04% -14.86% -16.92% -31.44% -
ROE -2.42% -1.28% 1.86% -6.19% -7.20% -8.29% -14.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.73 88.71 122.03 19.73 73.79 75.28 71.83 -4.77%
EPS -3.51 -1.88 2.86 -9.28 -10.97 -12.73 -22.58 -70.92%
DPS 5.00 6.67 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.4504 1.4714 1.5368 1.4993 1.5225 1.5367 1.5192 -3.02%
Adjusted Per Share Value based on latest NOSH - 99,525
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.17 16.14 22.21 3.60 13.45 13.72 13.09 -4.72%
EPS -0.64 -0.34 0.52 -1.69 -2.00 -2.32 -4.12 -70.93%
DPS 0.91 1.21 1.82 0.00 0.00 0.00 0.00 -
NAPS 0.2646 0.2677 0.2797 0.2733 0.2774 0.2801 0.2769 -2.97%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.35 0.56 0.60 0.70 0.65 0.72 0.83 -
P/RPS 0.52 0.63 0.49 3.55 0.88 0.96 1.16 -41.28%
P/EPS -9.97 -29.79 20.98 -7.54 -5.93 -5.65 -3.68 93.75%
EY -10.03 -3.36 4.77 -13.26 -16.88 -17.69 -27.20 -48.42%
DY 14.29 11.90 16.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.38 0.39 0.47 0.43 0.47 0.55 -42.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 21/11/08 25/07/08 20/05/08 28/02/08 30/11/07 20/08/07 -
Price 0.45 0.49 0.60 0.70 0.60 0.70 0.80 -
P/RPS 0.67 0.55 0.49 3.55 0.81 0.93 1.11 -28.46%
P/EPS -12.82 -26.06 20.98 -7.54 -5.47 -5.50 -3.54 134.90%
EY -7.80 -3.84 4.77 -13.26 -18.28 -18.19 -28.23 -57.41%
DY 11.11 13.61 16.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.47 0.39 0.46 0.53 -29.94%

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