[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.31%
YoY- 55.22%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,506 1,326 1,910 1,580 66,463 88,142 121,258 -90.51%
PBT -3,348 -4,453 -4,044 -4,124 -2,727 344 6,414 -
Tax -4,160 72 -302 -12 -769 -2,212 -3,572 10.66%
NP -7,508 -4,381 -4,346 -4,136 -3,496 -1,868 2,842 -
-
NP to SH -7,508 -4,381 -4,346 -4,136 -3,496 -1,868 2,842 -
-
Tax Rate - - - - - 643.02% 55.69% -
Total Cost 11,014 5,707 6,256 5,716 69,959 90,010 118,416 -79.38%
-
Net Worth 136,725 141,128 142,391 143,169 144,461 146,200 152,712 -7.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 4,980 6,624 9,937 -
Div Payout % - - - - 0.00% 0.00% 349.65% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 136,725 141,128 142,391 143,169 144,461 146,200 152,712 -7.08%
NOSH 99,443 99,575 99,678 99,423 99,601 99,361 99,370 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -214.15% -330.25% -227.54% -261.77% -5.26% -2.12% 2.34% -
ROE -5.49% -3.10% -3.05% -2.89% -2.42% -1.28% 1.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.53 1.33 1.92 1.59 66.73 88.71 122.03 -90.51%
EPS -7.55 -4.40 -4.36 -4.16 -3.51 -1.88 2.86 -
DPS 0.00 0.00 0.00 0.00 5.00 6.67 10.00 -
NAPS 1.3749 1.4173 1.4285 1.44 1.4504 1.4714 1.5368 -7.13%
Adjusted Per Share Value based on latest NOSH - 99,423
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.64 0.24 0.35 0.29 12.17 16.14 22.21 -90.53%
EPS -1.37 -0.80 -0.80 -0.76 -0.64 -0.34 0.52 -
DPS 0.00 0.00 0.00 0.00 0.91 1.21 1.82 -
NAPS 0.2504 0.2585 0.2608 0.2622 0.2646 0.2677 0.2797 -7.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.08 1.01 0.55 0.39 0.35 0.56 0.60 -
P/RPS 30.63 75.81 28.70 24.54 0.52 0.63 0.49 1463.25%
P/EPS -14.30 -22.95 -12.61 -9.38 -9.97 -29.79 20.98 -
EY -6.99 -4.36 -7.93 -10.67 -10.03 -3.36 4.77 -
DY 0.00 0.00 0.00 0.00 14.29 11.90 16.67 -
P/NAPS 0.79 0.71 0.39 0.27 0.24 0.38 0.39 59.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 30/11/09 19/08/09 29/05/09 24/02/09 21/11/08 25/07/08 -
Price 1.12 0.99 0.83 0.50 0.45 0.49 0.60 -
P/RPS 31.77 74.31 43.32 31.46 0.67 0.55 0.49 1501.69%
P/EPS -14.83 -22.50 -19.04 -12.02 -12.82 -26.06 20.98 -
EY -6.74 -4.44 -5.25 -8.32 -7.80 -3.84 4.77 -
DY 0.00 0.00 0.00 0.00 11.11 13.61 16.67 -
P/NAPS 0.81 0.70 0.58 0.35 0.31 0.33 0.39 62.56%

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