[IBRACO] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -5.08%
YoY- -252.92%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 83,358 95,792 1,488 1,910 121,258 71,486 71,384 2.61%
PBT 7,486 15,240 -3,596 -4,044 6,414 -21,348 -2,436 -
Tax -2,282 -4,134 -18 -302 -3,572 -1,124 492 -
NP 5,204 11,106 -3,614 -4,346 2,842 -22,472 -1,944 -
-
NP to SH 5,202 11,106 -3,614 -4,346 2,842 -22,472 -1,944 -
-
Tax Rate 30.48% 27.13% - - 55.69% - - -
Total Cost 78,154 84,686 5,102 6,256 118,416 93,958 73,328 1.06%
-
Net Worth 174,982 165,504 134,184 142,391 152,712 151,193 141,254 3.62%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,948 - - - 9,937 - - -
Div Payout % 172.02% - - - 349.65% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 174,982 165,504 134,184 142,391 152,712 151,193 141,254 3.62%
NOSH 119,311 115,446 99,285 99,678 99,370 99,521 89,999 4.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.24% 11.59% -242.88% -227.54% 2.34% -31.44% -2.72% -
ROE 2.97% 6.71% -2.69% -3.05% 1.86% -14.86% -1.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 69.87 82.97 1.50 1.92 122.03 71.83 79.32 -2.09%
EPS 4.36 9.62 -3.64 -4.36 2.86 -22.58 -2.16 -
DPS 7.50 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.4666 1.4336 1.3515 1.4285 1.5368 1.5192 1.5695 -1.12%
Adjusted Per Share Value based on latest NOSH - 99,912
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.27 17.54 0.27 0.35 22.21 13.09 13.07 2.62%
EPS 0.95 2.03 -0.66 -0.80 0.52 -4.12 -0.36 -
DPS 1.64 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.3205 0.3031 0.2457 0.2608 0.2797 0.2769 0.2587 3.63%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.12 1.08 0.92 0.55 0.60 0.83 1.25 -
P/RPS 1.60 1.30 61.39 28.70 0.49 1.16 1.58 0.20%
P/EPS 25.69 11.23 -25.27 -12.61 20.98 -3.68 -57.87 -
EY 3.89 8.91 -3.96 -7.93 4.77 -27.20 -1.73 -
DY 6.70 0.00 0.00 0.00 16.67 0.00 0.00 -
P/NAPS 0.76 0.75 0.68 0.39 0.39 0.55 0.80 -0.85%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 18/08/11 26/08/10 19/08/09 25/07/08 20/08/07 25/08/06 -
Price 1.17 1.15 1.02 0.83 0.60 0.80 1.24 -
P/RPS 1.67 1.39 68.06 43.32 0.49 1.11 1.56 1.14%
P/EPS 26.83 11.95 -28.02 -19.04 20.98 -3.54 -57.41 -
EY 3.73 8.37 -3.57 -5.25 4.77 -28.23 -1.74 -
DY 6.41 0.00 0.00 0.00 16.67 0.00 0.00 -
P/NAPS 0.80 0.80 0.75 0.58 0.39 0.53 0.79 0.20%

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