[IBRACO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 133.65%
YoY- 27.82%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,720 4,909 17,231 20,442 15,430 20,313 33,656 39.99%
PBT 5,223 -2,016 -2,771 1,738 -5,192 -5,482 6,319 -11.93%
Tax -1,493 -293 1,362 -6 45 -607 -1,352 6.84%
NP 3,730 -2,309 -1,409 1,732 -5,147 -6,089 4,967 -17.39%
-
NP to SH 3,730 -2,309 -1,409 1,732 -5,147 -6,089 4,967 -17.39%
-
Tax Rate 28.59% - - 0.35% - - 21.40% -
Total Cost 51,990 7,218 18,640 18,710 20,577 26,402 28,689 48.69%
-
Net Worth 152,860 149,219 151,186 152,963 151,244 156,304 91,500 40.83%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,973 - - - - - - -
Div Payout % 133.33% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 152,860 149,219 151,186 152,963 151,244 156,304 91,500 40.83%
NOSH 99,466 99,525 99,275 99,540 99,555 99,493 91,500 5.72%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.69% -47.04% -8.18% 8.47% -33.36% -29.98% 14.76% -
ROE 2.44% -1.55% -0.93% 1.13% -3.40% -3.90% 5.43% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.02 4.93 17.36 20.54 15.50 20.42 36.78 32.41%
EPS 3.75 -2.32 -1.42 1.74 -5.17 -6.12 5.43 -21.88%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5368 1.4993 1.5229 1.5367 1.5192 1.571 1.00 33.20%
Adjusted Per Share Value based on latest NOSH - 99,540
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.20 0.90 3.16 3.74 2.83 3.72 6.16 40.00%
EPS 0.68 -0.42 -0.26 0.32 -0.94 -1.12 0.91 -17.66%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2733 0.2769 0.2801 0.277 0.2862 0.1676 40.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.70 0.65 0.72 0.83 0.81 1.04 -
P/RPS 1.07 14.19 3.74 3.51 5.36 3.97 2.83 -47.74%
P/EPS 16.00 -30.17 -45.80 41.38 -16.05 -13.24 19.16 -11.33%
EY 6.25 -3.31 -2.18 2.42 -6.23 -7.56 5.22 12.76%
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.43 0.47 0.55 0.52 1.04 -48.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/07/08 20/05/08 28/02/08 30/11/07 20/08/07 28/05/07 27/02/07 -
Price 0.60 0.70 0.60 0.70 0.80 0.85 0.89 -
P/RPS 1.07 14.19 3.46 3.41 5.16 4.16 2.42 -41.99%
P/EPS 16.00 -30.17 -42.27 40.23 -15.47 -13.89 16.40 -1.63%
EY 6.25 -3.31 -2.37 2.49 -6.46 -7.20 6.10 1.63%
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.39 0.46 0.53 0.54 0.89 -42.33%

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