[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -134.03%
YoY- -28.7%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 47,896 19,387 28,244 816 744 68 3,506 474.21%
PBT 7,620 3,873 8,690 -3,937 -1,798 -1,000 -3,348 -
Tax -2,067 -1,022 -941 -292 -9 0 -4,160 -37.34%
NP 5,553 2,851 7,749 -4,229 -1,807 -1,000 -7,508 -
-
NP to SH 5,553 2,851 7,749 -4,229 -1,807 -1,000 -7,508 -
-
Tax Rate 27.13% 26.39% 10.83% - - - - -
Total Cost 42,343 16,536 20,495 5,045 2,551 1,068 11,014 146.01%
-
Net Worth 165,504 162,772 138,455 132,064 134,184 134,613 136,725 13.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 165,504 162,772 138,455 132,064 134,184 134,613 136,725 13.62%
NOSH 115,446 115,425 99,924 99,505 99,285 99,009 99,443 10.48%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.59% 14.71% 27.44% -518.26% -242.88% -1,470.59% -214.15% -
ROE 3.36% 1.75% 5.60% -3.20% -1.35% -0.74% -5.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.49 16.80 28.27 0.82 0.75 0.07 3.53 419.28%
EPS 4.81 2.47 7.76 -4.25 -1.82 -1.01 -7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4336 1.4102 1.3856 1.3272 1.3515 1.3596 1.3749 2.83%
Adjusted Per Share Value based on latest NOSH - 99,670
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.77 3.55 5.17 0.15 0.14 0.01 0.64 475.38%
EPS 1.02 0.52 1.42 -0.77 -0.33 -0.18 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3031 0.2981 0.2536 0.2419 0.2457 0.2465 0.2504 13.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.08 1.18 1.06 1.19 0.92 1.10 1.08 -
P/RPS 2.60 7.03 3.75 145.11 122.77 1,601.63 30.63 -80.77%
P/EPS 22.45 47.77 13.67 -28.00 -50.55 -108.91 -14.30 -
EY 4.45 2.09 7.32 -3.57 -1.98 -0.92 -6.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.77 0.90 0.68 0.81 0.79 -3.41%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 21/04/11 23/02/11 29/11/10 26/08/10 24/05/10 22/02/10 -
Price 1.15 1.12 1.20 1.18 1.02 0.98 1.12 -
P/RPS 2.77 6.67 4.25 143.89 136.12 1,426.91 31.77 -80.42%
P/EPS 23.91 45.34 15.47 -27.76 -56.04 -97.03 -14.83 -
EY 4.18 2.21 6.46 -3.60 -1.78 -1.03 -6.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.87 0.89 0.75 0.72 0.81 -0.82%

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