[IBRACO] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -326.56%
YoY- -161.43%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,295 6,789 98,302 95,988 129,363 134,162 58,418 -38.05%
PBT -3,125 -7,957 2,174 -2,014 11,959 22,606 12,444 -
Tax -4,018 867 -430 -2,900 -3,960 -7,329 -2,336 9.45%
NP -7,143 -7,090 1,744 -4,914 7,999 15,277 10,108 -
-
NP to SH -7,143 -7,090 1,744 -4,914 7,999 15,277 9,535 -
-
Tax Rate - - 19.78% - 33.11% 32.42% 18.77% -
Total Cost 10,438 13,879 96,558 100,902 121,364 118,885 48,310 -22.52%
-
Net Worth 134,649 142,724 152,860 151,244 141,153 139,653 104,590 4.29%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 4,498 4,497 - -
Div Payout % - - - - 56.24% 29.44% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 134,649 142,724 152,860 151,244 141,153 139,653 104,590 4.29%
NOSH 99,629 99,912 99,466 99,555 89,935 89,942 72,632 5.40%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -216.78% -104.43% 1.77% -5.12% 6.18% 11.39% 17.30% -
ROE -5.30% -4.97% 1.14% -3.25% 5.67% 10.94% 9.12% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.31 6.79 98.83 96.42 143.84 149.16 80.43 -41.22%
EPS -7.17 -7.10 1.75 -4.94 8.89 16.99 13.13 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.3515 1.4285 1.5368 1.5192 1.5695 1.5527 1.44 -1.05%
Adjusted Per Share Value based on latest NOSH - 99,555
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.60 1.24 18.00 17.58 23.69 24.57 10.70 -38.11%
EPS -1.31 -1.30 0.32 -0.90 1.46 2.80 1.75 -
DPS 0.00 0.00 0.00 0.00 0.82 0.82 0.00 -
NAPS 0.2466 0.2614 0.2799 0.277 0.2585 0.2558 0.1915 4.30%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.92 0.55 0.60 0.83 1.25 1.41 1.38 -
P/RPS 27.82 8.09 0.61 0.86 0.87 0.95 1.72 58.99%
P/EPS -12.83 -7.75 34.22 -16.82 14.05 8.30 10.51 -
EY -7.79 -12.90 2.92 -5.95 7.12 12.05 9.51 -
DY 0.00 0.00 0.00 0.00 4.00 3.55 0.00 -
P/NAPS 0.68 0.39 0.39 0.55 0.80 0.91 0.96 -5.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 19/08/09 25/07/08 20/08/07 25/08/06 22/08/05 - -
Price 1.02 0.83 0.60 0.80 1.24 1.44 0.00 -
P/RPS 30.84 12.21 0.61 0.83 0.86 0.97 0.00 -
P/EPS -14.23 -11.70 34.22 -16.21 13.94 8.48 0.00 -
EY -7.03 -8.55 2.92 -6.17 7.17 11.80 0.00 -
DY 0.00 0.00 0.00 0.00 4.03 3.47 0.00 -
P/NAPS 0.75 0.58 0.39 0.53 0.79 0.93 0.00 -

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