[IBRACO] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -76.2%
YoY- 385.1%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 59,005 13,047 18,176 19,387 68 395 4,909 51.32%
PBT 9,284 2,111 2,097 3,873 -1,000 -1,031 -2,016 -
Tax -2,581 -562 -682 -1,022 0 -3 -293 43.68%
NP 6,703 1,549 1,415 2,851 -1,000 -1,034 -2,309 -
-
NP to SH 6,372 1,572 1,416 2,851 -1,000 -1,034 -2,309 -
-
Tax Rate 27.80% 26.62% 32.52% 26.39% - - - -
Total Cost 52,302 11,498 16,761 16,536 1,068 1,429 7,218 39.08%
-
Net Worth 215,864 191,978 178,820 162,772 134,613 143,169 149,219 6.34%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 215,864 191,978 178,820 162,772 134,613 143,169 149,219 6.34%
NOSH 126,428 121,860 118,991 115,425 99,009 99,423 99,525 4.06%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.36% 11.87% 7.78% 14.71% -1,470.59% -261.77% -47.04% -
ROE 2.95% 0.82% 0.79% 1.75% -0.74% -0.72% -1.55% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 46.67 10.71 15.28 16.80 0.07 0.40 4.93 45.42%
EPS 5.04 1.29 1.19 2.47 -1.01 -1.04 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7074 1.5754 1.5028 1.4102 1.3596 1.44 1.4993 2.18%
Adjusted Per Share Value based on latest NOSH - 115,425
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 10.81 2.39 3.33 3.55 0.01 0.07 0.90 51.30%
EPS 1.17 0.29 0.26 0.52 -0.18 -0.19 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3953 0.3516 0.3275 0.2981 0.2465 0.2622 0.2733 6.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.60 1.60 1.27 1.18 1.10 0.39 0.70 -
P/RPS 3.43 14.94 8.31 7.03 1,601.63 98.16 14.19 -21.06%
P/EPS 31.75 124.03 106.72 47.77 -108.91 -37.50 -30.17 -
EY 3.15 0.81 0.94 2.09 -0.92 -2.67 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 0.85 0.84 0.81 0.27 0.47 12.24%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 20/05/13 30/05/12 21/04/11 24/05/10 29/05/09 20/05/08 -
Price 1.76 1.75 1.17 1.12 0.98 0.50 0.70 -
P/RPS 3.77 16.35 7.66 6.67 1,426.91 125.85 14.19 -19.81%
P/EPS 34.92 135.66 98.32 45.34 -97.03 -48.08 -30.17 -
EY 2.86 0.74 1.02 2.21 -1.03 -2.08 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.11 0.78 0.79 0.72 0.35 0.47 13.96%

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