[IBRACO] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 34.64%
YoY- -519.18%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 66,463 83,338 98,302 58,012 73,416 89,841 95,988 -21.64%
PBT -2,728 -2,514 2,174 -8,241 -11,707 -2,617 -2,014 22.30%
Tax -768 -296 -430 1,108 794 -1,920 -2,900 -58.59%
NP -3,496 -2,810 1,744 -7,133 -10,913 -4,537 -4,914 -20.22%
-
NP to SH -3,496 -2,810 1,744 -7,133 -10,913 -4,537 -4,914 -20.22%
-
Tax Rate - - 19.78% - - - - -
Total Cost 69,959 86,148 96,558 65,145 84,329 94,378 100,902 -21.57%
-
Net Worth 144,008 146,207 152,860 149,219 151,186 152,963 151,244 -3.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,973 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 144,008 146,207 152,860 149,219 151,186 152,963 151,244 -3.20%
NOSH 99,289 99,366 99,466 99,525 99,275 99,540 99,555 -0.17%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.26% -3.37% 1.77% -12.30% -14.86% -5.05% -5.12% -
ROE -2.43% -1.92% 1.14% -4.78% -7.22% -2.97% -3.25% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.94 83.87 98.83 58.29 73.95 90.26 96.42 -21.50%
EPS -3.52 -2.83 1.75 -7.17 -10.99 -4.56 -4.94 -20.14%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4504 1.4714 1.5368 1.4993 1.5229 1.5367 1.5192 -3.02%
Adjusted Per Share Value based on latest NOSH - 99,525
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.17 15.26 18.00 10.62 13.45 16.45 17.58 -21.65%
EPS -0.64 -0.51 0.32 -1.31 -2.00 -0.83 -0.90 -20.24%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2637 0.2678 0.2799 0.2733 0.2769 0.2801 0.277 -3.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.35 0.56 0.60 0.70 0.65 0.72 0.83 -
P/RPS 0.52 0.67 0.61 1.20 0.88 0.80 0.86 -28.38%
P/EPS -9.94 -19.80 34.22 -9.77 -5.91 -15.80 -16.82 -29.46%
EY -10.06 -5.05 2.92 -10.24 -16.91 -6.33 -5.95 41.69%
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.38 0.39 0.47 0.43 0.47 0.55 -42.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 21/11/08 25/07/08 20/05/08 28/02/08 30/11/07 20/08/07 -
Price 0.45 0.49 0.60 0.70 0.60 0.70 0.80 -
P/RPS 0.67 0.58 0.61 1.20 0.81 0.78 0.83 -13.24%
P/EPS -12.78 -17.33 34.22 -9.77 -5.46 -15.36 -16.21 -14.59%
EY -7.82 -5.77 2.92 -10.24 -18.32 -6.51 -6.17 17.03%
DY 11.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.47 0.39 0.46 0.53 -29.94%

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