[IBRACO] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 27,192 33,719 37,223 36,028 31,589 26,829 0 -
PBT 4,757 2,029 7,672 8,148 6,195 6,249 0 -
Tax -1,645 -656 -2,741 -2,287 -1,256 -1,653 0 -
NP 3,112 1,373 4,931 5,861 4,939 4,596 0 -
-
NP to SH 3,112 1,373 4,931 5,861 4,939 5,169 0 -
-
Tax Rate 34.58% 32.33% 35.73% 28.07% 20.27% 26.45% - -
Total Cost 24,080 32,346 32,292 30,167 26,650 22,233 0 -
-
Net Worth 139,653 141,077 140,011 117,816 104,590 111,866 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,497 - - - - - - -
Div Payout % 144.51% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 139,653 141,077 140,011 117,816 104,590 111,866 0 -
NOSH 89,942 89,738 89,981 78,460 72,632 77,149 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.44% 4.07% 13.25% 16.27% 15.64% 17.13% 0.00% -
ROE 2.23% 0.97% 3.52% 4.97% 4.72% 4.62% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.23 37.57 41.37 45.92 43.49 34.78 0.00 -
EPS 3.46 1.53 5.48 7.47 6.80 6.70 0.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5527 1.5721 1.556 1.5016 1.44 1.45 1.3941 7.45%
Adjusted Per Share Value based on latest NOSH - 78,460
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.98 6.18 6.82 6.60 5.79 4.91 0.00 -
EPS 0.57 0.25 0.90 1.07 0.90 0.95 0.00 -
DPS 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2558 0.2584 0.2564 0.2158 0.1915 0.2049 1.3941 -67.74%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - - -
Price 1.41 1.20 1.25 1.28 1.38 0.00 0.00 -
P/RPS 4.66 3.19 3.02 2.79 3.17 0.00 0.00 -
P/EPS 40.75 78.43 22.81 17.14 20.29 0.00 0.00 -
EY 2.45 1.28 4.38 5.84 4.93 0.00 0.00 -
DY 3.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.80 0.85 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 26/05/05 24/02/05 24/11/04 10/08/04 27/05/04 - -
Price 1.44 1.37 1.20 1.26 1.28 0.00 0.00 -
P/RPS 4.76 3.65 2.90 2.74 2.94 0.00 0.00 -
P/EPS 41.62 89.54 21.90 16.87 18.82 0.00 0.00 -
EY 2.40 1.12 4.57 5.93 5.31 0.00 0.00 -
DY 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.87 0.77 0.84 0.89 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