[IBRACO] QoQ Cumulative 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- 95.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 33,719 131,669 94,446 58,418 26,829 0 0 -
PBT 2,029 28,264 20,592 12,444 6,249 0 0 -
Tax -656 -7,364 -4,623 -2,909 -1,653 0 0 -
NP 1,373 20,900 15,969 9,535 4,596 0 0 -
-
NP to SH 1,373 20,327 15,396 10,108 5,169 0 0 -
-
Tax Rate 32.33% 26.05% 22.45% 23.38% 26.45% - - -
Total Cost 32,346 110,769 78,477 48,883 22,233 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 0.97% 16.05% 13.06% 9.11% 4.62% 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 37.57 161.81 120.30 75.83 34.78 0.00 0.00 -
EPS 1.53 24.98 19.61 13.12 6.70 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 6.18 24.11 17.30 10.70 4.91 0.00 0.00 -
EPS 0.25 3.72 2.82 1.85 0.95 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 3.19 0.77 1.06 1.82 0.00 0.00 0.00 -
P/EPS 78.43 5.00 6.53 10.52 0.00 0.00 0.00 -
EY 1.28 19.98 15.32 9.51 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 3.65 0.74 1.05 1.69 0.00 0.00 0.00 -
P/EPS 89.54 4.80 6.43 9.76 0.00 0.00 0.00 -
EY 1.12 20.82 15.56 10.25 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