[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -96.93%
YoY- -69.92%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 95,937 62,281 35,692 18,468 154,582 107,619 60,911 35.25%
PBT 7,442 1,123 -1,218 644 19,963 18,634 6,786 6.32%
Tax -2,092 -740 246 -231 -6,507 -5,646 -2,301 -6.13%
NP 5,350 383 -972 413 13,456 12,988 4,485 12.44%
-
NP to SH 5,350 383 -972 413 13,456 12,988 4,485 12.44%
-
Tax Rate 28.11% 65.89% - 35.87% 32.60% 30.30% 33.91% -
Total Cost 90,587 61,898 36,664 18,055 141,126 94,631 56,426 36.98%
-
Net Worth 149,070 141,139 141,254 145,528 145,487 145,019 139,836 4.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 4,500 11,250 4,503 -
Div Payout % - - - - 33.45% 86.63% 100.40% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 149,070 141,139 141,254 145,528 145,487 145,019 139,836 4.34%
NOSH 91,331 89,069 89,999 89,782 90,012 90,006 90,060 0.93%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.58% 0.61% -2.72% 2.24% 8.70% 12.07% 7.36% -
ROE 3.59% 0.27% -0.69% 0.28% 9.25% 8.96% 3.21% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 105.04 69.92 39.66 20.57 171.73 119.57 67.63 34.00%
EPS 5.85 0.43 -1.08 0.46 14.95 14.43 4.98 11.29%
DPS 0.00 0.00 0.00 0.00 5.00 12.50 5.00 -
NAPS 1.6322 1.5846 1.5695 1.6209 1.6163 1.6112 1.5527 3.37%
Adjusted Per Share Value based on latest NOSH - 89,782
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.57 11.41 6.54 3.38 28.31 19.71 11.15 35.30%
EPS 0.98 0.07 -0.18 0.08 2.46 2.38 0.82 12.58%
DPS 0.00 0.00 0.00 0.00 0.82 2.06 0.82 -
NAPS 0.273 0.2585 0.2587 0.2665 0.2664 0.2656 0.2561 4.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.04 1.06 1.25 1.39 1.54 1.67 1.41 -
P/RPS 0.99 1.52 3.15 6.76 0.90 1.40 2.08 -38.95%
P/EPS 17.75 246.51 -115.74 302.17 10.30 11.57 28.31 -26.68%
EY 5.63 0.41 -0.86 0.33 9.71 8.64 3.53 36.39%
DY 0.00 0.00 0.00 0.00 3.25 7.49 3.55 -
P/NAPS 0.64 0.67 0.80 0.86 0.95 1.04 0.91 -20.86%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 25/08/06 23/05/06 09/02/06 02/11/05 22/08/05 -
Price 0.89 0.85 1.24 1.30 1.47 1.57 1.44 -
P/RPS 0.85 1.22 3.13 6.32 0.86 1.31 2.13 -45.70%
P/EPS 15.19 197.67 -114.81 282.61 9.83 10.88 28.92 -34.82%
EY 6.58 0.51 -0.87 0.35 10.17 9.19 3.46 53.31%
DY 0.00 0.00 0.00 0.00 3.40 7.96 3.47 -
P/NAPS 0.55 0.54 0.79 0.80 0.91 0.97 0.93 -29.47%

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