[IBRACO] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 528.67%
YoY- -60.24%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 89,841 95,988 97,782 95,937 109,244 129,363 139,331 -25.34%
PBT -2,617 -2,014 1,316 7,442 2,452 11,959 18,578 -
Tax -1,920 -2,900 -2,468 -2,092 -1,601 -3,960 -6,082 -53.60%
NP -4,537 -4,914 -1,152 5,350 851 7,999 12,496 -
-
NP to SH -4,537 -4,914 -1,152 5,350 851 7,999 12,496 -
-
Tax Rate - - 187.54% 28.11% 65.29% 33.11% 32.74% -
Total Cost 94,378 100,902 98,934 90,587 108,393 121,364 126,835 -17.87%
-
Net Worth 152,963 151,244 156,304 91,500 142,194 141,153 145,528 3.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 4,498 8,996 -
Div Payout % - - - - - 56.24% 71.99% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 152,963 151,244 156,304 91,500 142,194 141,153 145,528 3.37%
NOSH 99,540 99,555 99,493 91,500 89,735 89,935 89,782 7.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.05% -5.12% -1.18% 5.58% 0.78% 6.18% 8.97% -
ROE -2.97% -3.25% -0.74% 5.85% 0.60% 5.67% 8.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.26 96.42 98.28 104.85 121.74 143.84 155.19 -30.30%
EPS -4.56 -4.94 -1.16 5.85 0.95 8.89 13.92 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 10.00 -
NAPS 1.5367 1.5192 1.571 1.00 1.5846 1.5695 1.6209 -3.49%
Adjusted Per Share Value based on latest NOSH - 91,500
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.45 17.58 17.91 17.57 20.01 23.69 25.52 -25.35%
EPS -0.83 -0.90 -0.21 0.98 0.16 1.46 2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.82 1.65 -
NAPS 0.2801 0.277 0.2862 0.1676 0.2604 0.2585 0.2665 3.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.72 0.83 0.81 1.04 1.06 1.25 1.39 -
P/RPS 0.80 0.86 0.82 0.99 0.87 0.87 0.90 -7.54%
P/EPS -15.80 -16.82 -69.96 17.79 111.77 14.05 9.99 -
EY -6.33 -5.95 -1.43 5.62 0.89 7.12 10.01 -
DY 0.00 0.00 0.00 0.00 0.00 4.00 7.19 -
P/NAPS 0.47 0.55 0.52 1.04 0.67 0.80 0.86 -33.13%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 20/08/07 28/05/07 27/02/07 16/11/06 25/08/06 23/05/06 -
Price 0.70 0.80 0.85 0.89 0.85 1.24 1.30 -
P/RPS 0.78 0.83 0.86 0.85 0.70 0.86 0.84 -4.81%
P/EPS -15.36 -16.21 -73.41 15.22 89.63 13.94 9.34 -
EY -6.51 -6.17 -1.36 6.57 1.12 7.17 10.71 -
DY 0.00 0.00 0.00 0.00 0.00 4.03 7.69 -
P/NAPS 0.46 0.53 0.54 0.89 0.54 0.79 0.80 -30.82%

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