[IBRACO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -335.35%
YoY- -121.67%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 20,313 95,937 62,281 35,692 18,468 154,582 107,619 -67.12%
PBT -5,482 7,442 1,123 -1,218 644 19,963 18,634 -
Tax -607 -2,092 -740 246 -231 -6,507 -5,646 -77.42%
NP -6,089 5,350 383 -972 413 13,456 12,988 -
-
NP to SH -6,089 5,350 383 -972 413 13,456 12,988 -
-
Tax Rate - 28.11% 65.89% - 35.87% 32.60% 30.30% -
Total Cost 26,402 90,587 61,898 36,664 18,055 141,126 94,631 -57.33%
-
Net Worth 156,304 149,070 141,139 141,254 145,528 145,487 145,019 5.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 4,500 11,250 -
Div Payout % - - - - - 33.45% 86.63% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 156,304 149,070 141,139 141,254 145,528 145,487 145,019 5.12%
NOSH 99,493 91,331 89,069 89,999 89,782 90,012 90,006 6.91%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -29.98% 5.58% 0.61% -2.72% 2.24% 8.70% 12.07% -
ROE -3.90% 3.59% 0.27% -0.69% 0.28% 9.25% 8.96% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.42 105.04 69.92 39.66 20.57 171.73 119.57 -69.25%
EPS -6.12 5.85 0.43 -1.08 0.46 14.95 14.43 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 12.50 -
NAPS 1.571 1.6322 1.5846 1.5695 1.6209 1.6163 1.6112 -1.67%
Adjusted Per Share Value based on latest NOSH - 89,935
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.72 17.57 11.41 6.54 3.38 28.31 19.71 -67.13%
EPS -1.12 0.98 0.07 -0.18 0.08 2.46 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.82 2.06 -
NAPS 0.2862 0.273 0.2585 0.2587 0.2665 0.2664 0.2656 5.11%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.81 1.04 1.06 1.25 1.39 1.54 1.67 -
P/RPS 3.97 0.99 1.52 3.15 6.76 0.90 1.40 100.47%
P/EPS -13.24 17.75 246.51 -115.74 302.17 10.30 11.57 -
EY -7.56 5.63 0.41 -0.86 0.33 9.71 8.64 -
DY 0.00 0.00 0.00 0.00 0.00 3.25 7.49 -
P/NAPS 0.52 0.64 0.67 0.80 0.86 0.95 1.04 -37.03%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 16/11/06 25/08/06 23/05/06 09/02/06 02/11/05 -
Price 0.85 0.89 0.85 1.24 1.30 1.47 1.57 -
P/RPS 4.16 0.85 1.22 3.13 6.32 0.86 1.31 116.19%
P/EPS -13.89 15.19 197.67 -114.81 282.61 9.83 10.88 -
EY -7.20 6.58 0.51 -0.87 0.35 10.17 9.19 -
DY 0.00 0.00 0.00 0.00 0.00 3.40 7.96 -
P/NAPS 0.54 0.55 0.54 0.79 0.80 0.91 0.97 -32.35%

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