[IBRACO] YoY TTM 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- -261.12%
YoY- 38.06%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 102,301 3,327 1,351 83,338 89,841 109,244 144,842 -5.62%
PBT 23,459 -3,945 -6,326 -2,514 -2,617 2,452 26,306 -1.89%
Tax -3,437 -4,506 944 -296 -1,920 -1,601 -8,387 -13.80%
NP 20,022 -8,451 -5,382 -2,810 -4,537 851 17,919 1.86%
-
NP to SH 20,022 -8,451 -5,382 -2,810 -4,537 851 17,919 1.86%
-
Tax Rate 14.65% - - - - 65.29% 31.88% -
Total Cost 82,279 11,778 6,733 86,148 94,378 108,393 126,923 -6.96%
-
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 - - - - - - 8,996 -
Div Payout % - - - - - - 50.20% -
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 19.57% -254.01% -398.37% -3.37% -5.05% 0.78% 12.37% -
ROE 11.62% -6.39% -3.82% -1.92% -2.97% 0.60% 12.36% -
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 86.24 3.34 1.36 83.87 90.26 121.74 160.97 -9.87%
EPS 16.88 -8.48 -5.41 -2.83 -4.56 0.95 19.91 -2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
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 18.73 0.61 0.25 15.26 16.45 20.01 26.53 -5.63%
EPS 3.67 -1.55 -0.99 -0.51 -0.83 0.16 3.28 1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
NAPS 0.3157 0.2423 0.2582 0.2678 0.2801 0.2604 0.2655 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 1.36 35.65 74.36 0.67 0.80 0.87 1.04 4.57%
P/EPS 6.93 -14.03 -18.67 -19.80 -15.80 111.77 8.39 -3.13%
EY 14.43 -7.13 -5.36 -5.05 -6.33 0.89 11.92 3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.99 -
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 1.53 35.35 72.89 0.58 0.78 0.70 0.98 7.70%
P/EPS 7.82 -13.92 -18.30 -17.33 -15.36 89.63 7.88 -0.12%
EY 12.79 -7.19 -5.47 -5.77 -6.51 1.12 12.68 0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.37 -
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