[IBHD] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[IBHD] I-BHD
Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -16.73%
YoY- 32.83%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,067 3,248 4,506 6,044 18,140 20,706 24,238 -69.47%
PBT 1,900 1,600 1,508 2,552 2,831 3,353 4,246 -41.41%
Tax 45 272 650 -432 -285 -216 -190 -
NP 1,945 1,872 2,158 2,120 2,546 3,137 4,056 -38.65%
-
NP to SH 1,945 1,872 2,158 2,120 2,546 3,137 4,056 -38.65%
-
Tax Rate -2.37% -17.00% -43.10% 16.93% 10.07% 6.44% 4.47% -
Total Cost 2,122 1,376 2,348 3,924 15,594 17,569 20,182 -77.63%
-
Net Worth 150,426 149,636 149,861 3,233,000 669,971 382,362 280,915 -33.98%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,916 - - - 7,362 - - -
Div Payout % 98.52% - - - 289.17% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 150,426 149,636 149,861 3,233,000 669,971 382,362 280,915 -33.98%
NOSH 95,812 92,368 85,634 1,766,666 368,115 210,089 150,222 -25.84%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 47.82% 57.64% 47.89% 35.08% 14.04% 15.15% 16.73% -
ROE 1.29% 1.25% 1.44% 0.07% 0.38% 0.82% 1.44% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.24 3.52 5.26 0.34 4.93 9.86 16.13 -58.86%
EPS 2.03 2.03 2.52 0.12 3.37 1.49 2.70 -17.27%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.57 1.62 1.75 1.83 1.82 1.82 1.87 -10.97%
Adjusted Per Share Value based on latest NOSH - 1,766,666
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.22 0.17 0.24 0.33 0.98 1.11 1.31 -69.46%
EPS 0.10 0.10 0.12 0.11 0.14 0.17 0.22 -40.79%
DPS 0.10 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.081 0.0806 0.0807 1.7407 0.3607 0.2059 0.1512 -33.96%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.00 1.01 1.17 1.08 0.89 1.00 1.05 -
P/RPS 23.56 28.72 22.24 315.69 18.06 10.15 6.51 135.16%
P/EPS 49.26 49.84 46.43 900.00 128.68 66.96 38.89 17.01%
EY 2.03 2.01 2.15 0.11 0.78 1.49 2.57 -14.51%
DY 2.00 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 0.64 0.62 0.67 0.59 0.49 0.55 0.56 9.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 28/08/07 24/04/07 27/02/07 23/11/06 29/08/06 -
Price 0.96 1.00 1.06 1.53 0.99 0.98 1.05 -
P/RPS 22.62 28.44 20.14 447.22 20.09 9.94 6.51 128.88%
P/EPS 47.29 49.34 42.06 1,275.00 143.14 65.63 38.89 13.88%
EY 2.11 2.03 2.38 0.08 0.70 1.52 2.57 -12.28%
DY 2.08 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 0.61 0.62 0.61 0.84 0.54 0.54 0.56 5.85%

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