[IBRACO] QoQ 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- -72.16%
YoY- -73.44%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 46,963 46,708 27,192 33,719 37,223 36,028 31,589 30.16%
PBT 1,329 11,848 4,757 2,029 7,672 8,148 6,195 -64.06%
Tax -861 -3,345 -1,645 -656 -2,741 -2,287 -1,256 -22.20%
NP 468 8,503 3,112 1,373 4,931 5,861 4,939 -79.12%
-
NP to SH 468 8,503 3,112 1,373 4,931 5,861 4,939 -79.12%
-
Tax Rate 64.79% 28.23% 34.58% 32.33% 35.73% 28.07% 20.27% -
Total Cost 46,495 38,205 24,080 32,346 32,292 30,167 26,650 44.77%
-
Net Worth 90,074 144,973 139,653 141,077 140,011 117,816 104,590 -9.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 4,498 4,497 - - - - -
Div Payout % - 52.91% 144.51% - - - - -
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 90,074 144,973 139,653 141,077 140,011 117,816 104,590 -9.45%
NOSH 90,074 89,978 89,942 89,738 89,981 78,460 72,632 15.38%
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 1.00% 18.20% 11.44% 4.07% 13.25% 16.27% 15.64% -
ROE 0.52% 5.87% 2.23% 0.97% 3.52% 4.97% 4.72% -
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 52.14 51.91 30.23 37.57 41.37 45.92 43.49 12.81%
EPS 0.52 9.45 3.46 1.53 5.48 7.47 6.80 -81.89%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6112 1.5527 1.5721 1.556 1.5016 1.44 -21.52%
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 8.60 8.55 4.98 6.18 6.82 6.60 5.79 30.08%
EPS 0.09 1.56 0.57 0.25 0.90 1.07 0.90 -78.36%
DPS 0.00 0.82 0.82 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.2655 0.2558 0.2584 0.2564 0.2158 0.1915 -9.42%
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 2.95 3.22 4.66 3.19 3.02 2.79 3.17 -4.66%
P/EPS 296.40 17.67 40.75 78.43 22.81 17.14 20.29 494.67%
EY 0.34 5.66 2.45 1.28 4.38 5.84 4.93 -83.10%
DY 0.00 2.99 3.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.04 0.91 0.76 0.80 0.85 0.96 36.91%
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 2.82 3.02 4.76 3.65 2.90 2.74 2.94 -2.73%
P/EPS 282.93 16.61 41.62 89.54 21.90 16.87 18.82 506.12%
EY 0.35 6.02 2.40 1.12 4.57 5.93 5.31 -83.60%
DY 0.00 3.18 3.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.97 0.93 0.87 0.77 0.84 0.89 39.60%

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