[IBRACO] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -80.7%
YoY- 16.84%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 50,844 41,679 47,896 744 955 60,629 35,743 6.04%
PBT 6,311 3,743 7,620 -1,798 -2,022 3,207 -10,674 -
Tax -1,623 -1,141 -2,067 -9 -151 -1,786 -562 19.31%
NP 4,688 2,602 5,553 -1,807 -2,173 1,421 -11,236 -
-
NP to SH 4,795 2,601 5,553 -1,807 -2,173 1,421 -11,236 -
-
Tax Rate 25.72% 30.48% 27.13% - - 55.69% - -
Total Cost 46,156 39,077 42,343 2,551 3,128 59,208 46,979 -0.29%
-
Net Worth 195,069 174,982 165,504 134,184 142,391 152,712 151,193 4.33%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 4,474 - - - 4,968 - -
Div Payout % - 172.02% - - - 349.65% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 195,069 174,982 165,504 134,184 142,391 152,712 151,193 4.33%
NOSH 122,010 119,311 115,446 99,285 99,678 99,370 99,521 3.45%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.22% 6.24% 11.59% -242.88% -227.54% 2.34% -31.44% -
ROE 2.46% 1.49% 3.36% -1.35% -1.53% 0.93% -7.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 41.67 34.93 41.49 0.75 0.96 61.01 35.91 2.50%
EPS 3.93 2.18 4.81 -1.82 -2.18 1.43 -11.29 -
DPS 0.00 3.75 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.5988 1.4666 1.4336 1.3515 1.4285 1.5368 1.5192 0.85%
Adjusted Per Share Value based on latest NOSH - 99,629
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.31 7.63 8.77 0.14 0.17 11.10 6.55 6.02%
EPS 0.88 0.48 1.02 -0.33 -0.40 0.26 -2.06 -
DPS 0.00 0.82 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.3572 0.3205 0.3031 0.2457 0.2608 0.2797 0.2769 4.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.57 1.12 1.08 0.92 0.55 0.60 0.83 -
P/RPS 3.77 3.21 2.60 122.77 57.41 0.98 2.31 8.49%
P/EPS 39.95 51.38 22.45 -50.55 -25.23 41.96 -7.35 -
EY 2.50 1.95 4.45 -1.98 -3.96 2.38 -13.60 -
DY 0.00 3.35 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.98 0.76 0.75 0.68 0.39 0.39 0.55 10.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 23/08/12 18/08/11 26/08/10 19/08/09 25/07/08 20/08/07 -
Price 2.20 1.17 1.15 1.02 0.83 0.60 0.80 -
P/RPS 5.28 3.35 2.77 136.12 86.63 0.98 2.23 15.43%
P/EPS 55.98 53.67 23.91 -56.04 -38.07 41.96 -7.09 -
EY 1.79 1.86 4.18 -1.78 -2.63 2.38 -14.11 -
DY 0.00 3.21 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 1.38 0.80 0.80 0.75 0.58 0.39 0.53 17.27%

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