[IBRACO] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -261.12%
YoY- 38.06%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 6,789 61,949 66,463 83,338 98,302 58,012 73,416 -79.58%
PBT -7,957 -1,743 -2,728 -2,514 2,174 -8,241 -11,707 -22.71%
Tax 867 -478 -768 -296 -430 1,108 794 6.04%
NP -7,090 -2,221 -3,496 -2,810 1,744 -7,133 -10,913 -25.00%
-
NP to SH -7,090 -2,221 -3,496 -2,810 1,744 -7,133 -10,913 -25.00%
-
Tax Rate - - - - 19.78% - - -
Total Cost 13,879 64,170 69,959 86,148 96,558 65,145 84,329 -70.00%
-
Net Worth 142,724 143,169 144,008 146,207 152,860 149,219 151,186 -3.77%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 4,973 4,973 - - - - -
Div Payout % - 0.00% 0.00% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 142,724 143,169 144,008 146,207 152,860 149,219 151,186 -3.77%
NOSH 99,912 99,423 99,289 99,366 99,466 99,525 99,275 0.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -104.43% -3.59% -5.26% -3.37% 1.77% -12.30% -14.86% -
ROE -4.97% -1.55% -2.43% -1.92% 1.14% -4.78% -7.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.79 62.31 66.94 83.87 98.83 58.29 73.95 -79.67%
EPS -7.10 -2.23 -3.52 -2.83 1.75 -7.17 -10.99 -25.28%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.4285 1.44 1.4504 1.4714 1.5368 1.4993 1.5229 -4.18%
Adjusted Per Share Value based on latest NOSH - 99,366
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.24 11.35 12.17 15.26 18.00 10.62 13.45 -79.62%
EPS -1.30 -0.41 -0.64 -0.51 0.32 -1.31 -2.00 -24.98%
DPS 0.00 0.91 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.2614 0.2622 0.2637 0.2678 0.2799 0.2733 0.2769 -3.77%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.39 0.35 0.56 0.60 0.70 0.65 -
P/RPS 8.09 0.63 0.52 0.67 0.61 1.20 0.88 339.43%
P/EPS -7.75 -17.46 -9.94 -19.80 34.22 -9.77 -5.91 19.82%
EY -12.90 -5.73 -10.06 -5.05 2.92 -10.24 -16.91 -16.52%
DY 0.00 12.82 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.24 0.38 0.39 0.47 0.43 -6.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 29/05/09 24/02/09 21/11/08 25/07/08 20/05/08 28/02/08 -
Price 0.83 0.50 0.45 0.49 0.60 0.70 0.60 -
P/RPS 12.21 0.80 0.67 0.58 0.61 1.20 0.81 511.23%
P/EPS -11.70 -22.38 -12.78 -17.33 34.22 -9.77 -5.46 66.28%
EY -8.55 -4.47 -7.82 -5.77 2.92 -10.24 -18.32 -39.86%
DY 0.00 10.00 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.35 0.31 0.33 0.39 0.47 0.39 30.32%

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