[IBHD] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[IBHD] I-BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.74%
YoY- -229.83%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,424 3,276 5,758 2,529 3,280 5,868 95,765 -81.90%
PBT -2,158 -5,800 926 -7,033 -6,982 -6,724 16,148 -
Tax -170 0 -65 93 292 -164 -826 -65.24%
NP -2,328 -5,800 861 -6,940 -6,690 -6,888 15,322 -
-
NP to SH -2,328 -5,800 861 -6,940 -6,690 -6,888 15,322 -
-
Tax Rate - - 7.02% - - - 5.12% -
Total Cost 9,752 9,076 4,897 9,469 9,970 12,756 80,443 -75.59%
-
Net Worth 159,115 158,860 160,507 154,340 156,597 161,570 163,860 -1.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 31 - - - 5,320 -
Div Payout % - - 3.70% - - - 34.72% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 159,115 158,860 160,507 154,340 156,597 161,570 163,860 -1.94%
NOSH 106,788 106,617 106,296 106,441 106,528 106,296 106,402 0.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -31.36% -177.05% 14.95% -274.38% -203.96% -117.38% 16.00% -
ROE -1.46% -3.65% 0.54% -4.50% -4.27% -4.26% 9.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.95 3.07 5.42 2.38 3.08 5.52 90.00 -81.95%
EPS -2.18 -5.44 0.81 -6.52 -6.28 -6.48 14.40 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 5.00 -
NAPS 1.49 1.49 1.51 1.45 1.47 1.52 1.54 -2.18%
Adjusted Per Share Value based on latest NOSH - 106,285
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.40 0.18 0.31 0.14 0.18 0.32 5.16 -81.90%
EPS -0.13 -0.31 0.05 -0.37 -0.36 -0.37 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.0857 0.0855 0.0864 0.0831 0.0843 0.087 0.0882 -1.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.86 0.89 0.93 0.98 0.89 0.75 0.98 -
P/RPS 12.37 28.97 17.17 41.24 28.91 13.59 1.09 407.25%
P/EPS -39.45 -16.36 114.81 -15.03 -14.17 -11.57 6.81 -
EY -2.53 -6.11 0.87 -6.65 -7.06 -8.64 14.69 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 5.10 -
P/NAPS 0.58 0.60 0.62 0.68 0.61 0.49 0.64 -6.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 17/05/10 11/02/10 30/11/09 25/08/09 29/05/09 10/02/09 -
Price 0.86 0.91 0.91 1.14 0.99 0.89 0.99 -
P/RPS 12.37 29.62 16.80 47.97 32.15 16.12 1.10 404.16%
P/EPS -39.45 -16.73 112.35 -17.48 -15.76 -13.73 6.88 -
EY -2.53 -5.98 0.89 -5.72 -6.34 -7.28 14.55 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 5.05 -
P/NAPS 0.58 0.61 0.60 0.79 0.67 0.59 0.64 -6.36%

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