[IBRACO] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 646.97%
YoY- 1380.63%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 32,431 60,757 48,625 65,203 29,776 26,977 72 176.60%
PBT 7,485 17,186 11,401 32,279 2,667 3,212 -2,139 -
Tax -3,037 -4,695 -3,835 -8,227 -1,042 -721 -283 48.46%
NP 4,448 12,491 7,566 24,052 1,625 2,491 -2,422 -
-
NP to SH 4,361 11,201 8,630 24,075 1,626 2,491 -2,422 -
-
Tax Rate 40.57% 27.32% 33.64% 25.49% 39.07% 22.45% - -
Total Cost 27,983 48,266 41,059 41,151 28,151 24,486 2,494 49.56%
-
Net Worth 335,768 263,277 230,327 216,474 180,243 172,377 132,283 16.77%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 335,768 263,277 230,327 216,474 180,243 172,377 132,283 16.77%
NOSH 496,405 177,287 126,539 125,455 121,343 118,619 99,670 30.64%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.72% 20.56% 15.56% 36.89% 5.46% 9.23% -3,363.89% -
ROE 1.30% 4.25% 3.75% 11.12% 0.90% 1.45% -1.83% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.53 40.72 38.43 51.97 24.54 22.74 0.07 112.81%
EPS 0.88 7.51 6.82 19.19 1.34 2.10 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6764 1.7645 1.8202 1.7255 1.4854 1.4532 1.3272 -10.61%
Adjusted Per Share Value based on latest NOSH - 125,455
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.95 11.14 8.91 11.95 5.46 4.95 0.01 189.73%
EPS 0.80 2.05 1.58 4.41 0.30 0.46 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6155 0.4826 0.4222 0.3968 0.3304 0.316 0.2425 16.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.99 2.40 1.65 2.15 1.26 1.17 1.19 -
P/RPS 15.15 5.89 4.29 4.14 5.13 5.14 1,647.34 -54.19%
P/EPS 112.69 31.97 24.19 11.20 94.03 55.71 -48.97 -
EY 0.89 3.13 4.13 8.93 1.06 1.79 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.36 0.91 1.25 0.85 0.81 0.90 8.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 20/11/15 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 -
Price 0.975 1.18 1.82 2.01 1.59 1.32 1.18 -
P/RPS 14.92 2.90 4.74 3.87 6.48 5.80 1,633.49 -54.24%
P/EPS 110.98 15.72 26.69 10.47 118.66 62.86 -48.56 -
EY 0.90 6.36 3.75 9.55 0.84 1.59 -2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.67 1.00 1.16 1.07 0.91 0.89 8.34%

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