[IBRACO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 46.72%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 28,244 1,088 1,488 272 3,506 1,326 1,910 499.51%
PBT 8,690 -5,249 -3,596 -4,000 -3,348 -4,453 -4,044 -
Tax -941 -389 -18 0 -4,160 72 -302 112.89%
NP 7,749 -5,638 -3,614 -4,000 -7,508 -4,381 -4,346 -
-
NP to SH 7,749 -5,638 -3,614 -4,000 -7,508 -4,381 -4,346 -
-
Tax Rate 10.83% - - - - - - -
Total Cost 20,495 6,726 5,102 4,272 11,014 5,707 6,256 120.10%
-
Net Worth 138,455 132,064 134,184 134,613 136,725 141,128 142,391 -1.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 138,455 132,064 134,184 134,613 136,725 141,128 142,391 -1.84%
NOSH 99,924 99,505 99,285 99,009 99,443 99,575 99,678 0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.44% -518.26% -242.88% -1,470.59% -214.15% -330.25% -227.54% -
ROE 5.60% -4.27% -2.69% -2.97% -5.49% -3.10% -3.05% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.27 1.09 1.50 0.27 3.53 1.33 1.92 497.79%
EPS 7.76 -5.67 -3.64 -4.04 -7.55 -4.40 -4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3856 1.3272 1.3515 1.3596 1.3749 1.4173 1.4285 -2.00%
Adjusted Per Share Value based on latest NOSH - 99,009
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.17 0.20 0.27 0.05 0.64 0.24 0.35 499.08%
EPS 1.42 -1.03 -0.66 -0.73 -1.37 -0.80 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2536 0.2419 0.2457 0.2465 0.2504 0.2585 0.2608 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.06 1.19 0.92 1.10 1.08 1.01 0.55 -
P/RPS 3.75 108.83 61.39 400.41 30.63 75.81 28.70 -74.15%
P/EPS 13.67 -21.00 -25.27 -27.23 -14.30 -22.95 -12.61 -
EY 7.32 -4.76 -3.96 -3.67 -6.99 -4.36 -7.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.90 0.68 0.81 0.79 0.71 0.39 57.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 26/08/10 24/05/10 22/02/10 30/11/09 19/08/09 -
Price 1.20 1.18 1.02 0.98 1.12 0.99 0.83 -
P/RPS 4.25 107.92 68.06 356.73 31.77 74.31 43.32 -78.63%
P/EPS 15.47 -20.82 -28.02 -24.26 -14.83 -22.50 -19.04 -
EY 6.46 -4.80 -3.57 -4.12 -6.74 -4.44 -5.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.89 0.75 0.72 0.81 0.70 0.58 30.94%

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