[IBHD] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[IBHD] I-BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.03%
YoY- 66.8%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 22,584 18,328 9,937 8,564 7,424 3,276 5,758 149.32%
PBT -738 -888 3,829 -840 -2,158 -5,800 926 -
Tax -132 -84 -366 -117 -170 0 -65 60.57%
NP -870 -972 3,463 -957 -2,328 -5,800 861 -
-
NP to SH -588 -660 2,514 -2,304 -2,328 -5,800 861 -
-
Tax Rate - - 9.56% - - - 7.02% -
Total Cost 23,454 19,300 6,474 9,521 9,752 9,076 4,897 184.95%
-
Net Worth 158,549 155,718 160,853 156,799 159,115 158,860 160,507 -0.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 10 - - - 31 -
Div Payout % - - 0.42% - - - 3.70% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 158,549 155,718 160,853 156,799 159,115 158,860 160,507 -0.81%
NOSH 104,999 103,125 106,525 106,666 106,788 106,617 106,296 -0.81%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -3.85% -5.30% 34.85% -11.18% -31.36% -177.05% 14.95% -
ROE -0.37% -0.42% 1.56% -1.47% -1.46% -3.65% 0.54% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.51 17.77 9.33 8.03 6.95 3.07 5.42 151.29%
EPS -0.56 -0.64 2.36 -2.16 -2.18 -5.44 0.81 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.03 -
NAPS 1.51 1.51 1.51 1.47 1.49 1.49 1.51 0.00%
Adjusted Per Share Value based on latest NOSH - 106,415
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.22 0.99 0.54 0.46 0.40 0.18 0.31 149.89%
EPS -0.03 -0.04 0.14 -0.12 -0.13 -0.31 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0854 0.0838 0.0866 0.0844 0.0857 0.0855 0.0864 -0.77%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.84 0.80 0.80 0.86 0.89 0.93 -
P/RPS 3.81 4.73 8.58 9.96 12.37 28.97 17.17 -63.44%
P/EPS -146.43 -131.25 33.90 -37.04 -39.45 -16.36 114.81 -
EY -0.68 -0.76 2.95 -2.70 -2.53 -6.11 0.87 -
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.03 -
P/NAPS 0.54 0.56 0.53 0.54 0.58 0.60 0.62 -8.82%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 25/05/11 28/02/11 29/11/10 30/08/10 17/05/10 11/02/10 -
Price 0.75 0.84 0.90 0.79 0.86 0.91 0.91 -
P/RPS 3.49 4.73 9.65 9.84 12.37 29.62 16.80 -65.02%
P/EPS -133.93 -131.25 38.14 -36.57 -39.45 -16.73 112.35 -
EY -0.75 -0.76 2.62 -2.73 -2.53 -5.98 0.89 -
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.03 -
P/NAPS 0.50 0.56 0.60 0.54 0.58 0.61 0.60 -11.47%

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