[IBRACO] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -175.66%
YoY- -262.93%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 26,977 72 40 5,478 20,442 26,589 46,708 -8.73%
PBT 3,212 -2,139 -1,319 -2,950 1,738 2,341 11,848 -19.54%
Tax -721 -283 205 128 -6 -986 -3,345 -22.55%
NP 2,491 -2,422 -1,114 -2,822 1,732 1,355 8,503 -18.49%
-
NP to SH 2,491 -2,422 -1,114 -2,822 1,732 1,355 8,503 -18.49%
-
Tax Rate 22.45% - - - 0.35% 42.12% 28.23% -
Total Cost 24,486 2,494 1,154 8,300 18,710 25,234 38,205 -7.14%
-
Net Worth 172,377 132,283 140,970 146,207 152,963 142,194 144,973 2.92%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - 4,498 -
Div Payout % - - - - - - 52.91% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 172,377 132,283 140,970 146,207 152,963 142,194 144,973 2.92%
NOSH 118,619 99,670 99,464 99,366 99,540 89,735 89,978 4.71%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.23% -3,363.89% -2,785.00% -51.52% 8.47% 5.10% 18.20% -
ROE 1.45% -1.83% -0.79% -1.93% 1.13% 0.95% 5.87% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 22.74 0.07 0.04 5.51 20.54 29.63 51.91 -12.84%
EPS 2.10 -2.43 -1.12 -2.84 1.74 1.51 9.45 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.4532 1.3272 1.4173 1.4714 1.5367 1.5846 1.6112 -1.70%
Adjusted Per Share Value based on latest NOSH - 99,366
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.95 0.01 0.01 1.00 3.75 4.87 8.56 -8.72%
EPS 0.46 -0.44 -0.20 -0.52 0.32 0.25 1.56 -18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
NAPS 0.316 0.2425 0.2584 0.268 0.2804 0.2607 0.2658 2.92%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.17 1.19 1.01 0.56 0.72 1.06 1.67 -
P/RPS 5.14 1,647.34 2,511.47 10.16 3.51 3.58 3.22 8.10%
P/EPS 55.71 -48.97 -90.18 -19.72 41.38 70.20 17.67 21.08%
EY 1.79 -2.04 -1.11 -5.07 2.42 1.42 5.66 -17.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.99 -
P/NAPS 0.81 0.90 0.71 0.38 0.47 0.67 1.04 -4.07%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 14/11/11 29/11/10 30/11/09 21/11/08 30/11/07 16/11/06 02/11/05 -
Price 1.32 1.18 0.99 0.49 0.70 0.85 1.57 -
P/RPS 5.80 1,633.49 2,461.74 8.89 3.41 2.87 3.02 11.48%
P/EPS 62.86 -48.56 -88.39 -17.25 40.23 56.29 16.61 24.82%
EY 1.59 -2.06 -1.13 -5.80 2.49 1.78 6.02 -19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.18 -
P/NAPS 0.91 0.89 0.70 0.33 0.46 0.54 0.97 -1.05%

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