[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -93.25%
YoY- -73.44%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 154,582 107,619 60,911 33,719 131,669 94,446 58,418 90.97%
PBT 19,963 18,634 6,786 2,029 28,264 20,592 12,444 36.92%
Tax -6,507 -5,646 -2,301 -656 -7,364 -4,623 -2,909 70.78%
NP 13,456 12,988 4,485 1,373 20,900 15,969 9,535 25.73%
-
NP to SH 13,456 12,988 4,485 1,373 20,327 15,396 10,108 20.95%
-
Tax Rate 32.60% 30.30% 33.91% 32.33% 26.05% 22.45% 23.38% -
Total Cost 141,126 94,631 56,426 32,346 110,769 78,477 48,883 102.36%
-
Net Worth 145,487 145,019 139,836 141,077 126,616 117,892 110,941 19.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,500 11,250 4,503 - - - - -
Div Payout % 33.45% 86.63% 100.40% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 145,487 145,019 139,836 141,077 126,616 117,892 110,941 19.74%
NOSH 90,012 90,006 90,060 89,738 81,373 78,510 77,042 10.89%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.70% 12.07% 7.36% 4.07% 15.87% 16.91% 16.32% -
ROE 9.25% 8.96% 3.21% 0.97% 16.05% 13.06% 9.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 171.73 119.57 67.63 37.57 161.81 120.30 75.83 72.19%
EPS 14.95 14.43 4.98 1.53 24.98 19.61 13.12 9.06%
DPS 5.00 12.50 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.6163 1.6112 1.5527 1.5721 1.556 1.5016 1.44 7.98%
Adjusted Per Share Value based on latest NOSH - 89,738
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.31 19.71 11.15 6.18 24.11 17.30 10.70 90.95%
EPS 2.46 2.38 0.82 0.25 3.72 2.82 1.85 20.86%
DPS 0.82 2.06 0.82 0.00 0.00 0.00 0.00 -
NAPS 0.2664 0.2656 0.2561 0.2584 0.2319 0.2159 0.2032 19.72%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.54 1.67 1.41 1.20 1.25 1.28 1.38 -
P/RPS 0.90 1.40 2.08 3.19 0.77 1.06 1.82 -37.38%
P/EPS 10.30 11.57 28.31 78.43 5.00 6.53 10.52 -1.39%
EY 9.71 8.64 3.53 1.28 19.98 15.32 9.51 1.39%
DY 3.25 7.49 3.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.04 0.91 0.76 0.80 0.85 0.96 -0.69%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/02/06 02/11/05 22/08/05 26/05/05 24/02/05 24/11/04 10/08/04 -
Price 1.47 1.57 1.44 1.37 1.20 1.26 1.28 -
P/RPS 0.86 1.31 2.13 3.65 0.74 1.05 1.69 -36.18%
P/EPS 9.83 10.88 28.92 89.54 4.80 6.43 9.76 0.47%
EY 10.17 9.19 3.46 1.12 20.82 15.56 10.25 -0.51%
DY 3.40 7.96 3.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.93 0.87 0.77 0.84 0.89 1.48%

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