[IBRACO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.09%
YoY- -91.53%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,295 3,179 3,506 1,351 6,789 61,949 66,463 -86.57%
PBT -3,125 -3,318 -3,349 -6,326 -7,957 -1,743 -2,728 9.50%
Tax -4,018 -4,157 -4,160 944 867 -478 -768 202.28%
NP -7,143 -7,475 -7,509 -5,382 -7,090 -2,221 -3,496 61.22%
-
NP to SH -7,143 -7,475 -7,509 -5,382 -7,090 -2,221 -3,496 61.22%
-
Tax Rate - - - - - - - -
Total Cost 10,438 10,654 11,015 6,733 13,879 64,170 69,959 -71.96%
-
Net Worth 134,649 134,613 136,906 140,970 142,724 143,169 144,008 -4.39%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - 4,973 4,973 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 134,649 134,613 136,906 140,970 142,724 143,169 144,008 -4.39%
NOSH 99,629 99,009 99,575 99,464 99,912 99,423 99,289 0.22%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -216.78% -235.14% -214.18% -398.37% -104.43% -3.59% -5.26% -
ROE -5.30% -5.55% -5.48% -3.82% -4.97% -1.55% -2.43% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.31 3.21 3.52 1.36 6.79 62.31 66.94 -86.60%
EPS -7.17 -7.55 -7.54 -5.41 -7.10 -2.23 -3.52 60.89%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.3515 1.3596 1.3749 1.4173 1.4285 1.44 1.4504 -4.61%
Adjusted Per Share Value based on latest NOSH - 99,464
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.60 0.58 0.64 0.25 1.24 11.35 12.17 -86.62%
EPS -1.31 -1.37 -1.38 -0.99 -1.30 -0.41 -0.64 61.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.91 -
NAPS 0.2466 0.2465 0.2507 0.2582 0.2614 0.2622 0.2637 -4.38%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.92 1.10 1.08 1.01 0.55 0.39 0.35 -
P/RPS 27.82 34.26 30.67 74.36 8.09 0.63 0.52 1330.21%
P/EPS -12.83 -14.57 -14.32 -18.67 -7.75 -17.46 -9.94 18.60%
EY -7.79 -6.86 -6.98 -5.36 -12.90 -5.73 -10.06 -15.71%
DY 0.00 0.00 0.00 0.00 0.00 12.82 14.29 -
P/NAPS 0.68 0.81 0.79 0.71 0.39 0.27 0.24 100.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 24/05/10 22/02/10 30/11/09 19/08/09 29/05/09 24/02/09 -
Price 1.02 0.98 1.12 0.99 0.83 0.50 0.45 -
P/RPS 30.84 30.52 31.81 72.89 12.21 0.80 0.67 1193.41%
P/EPS -14.23 -12.98 -14.85 -18.30 -11.70 -22.38 -12.78 7.44%
EY -7.03 -7.70 -6.73 -5.47 -8.55 -4.47 -7.82 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 10.00 11.11 -
P/NAPS 0.75 0.72 0.81 0.70 0.58 0.35 0.31 80.51%

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