[IHB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.61%
YoY- -152.97%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 161,680 180,332 181,848 174,349 167,246 198,012 183,241 -8.02%
PBT -7,634 -2,972 1,713 474 -1,412 5,220 6,537 -
Tax -204 -1,124 -1,410 -1,458 -992 -2,152 -2,783 -82.56%
NP -7,838 -4,096 303 -984 -2,404 3,068 3,754 -
-
NP to SH -7,836 -4,096 271 -1,426 -2,402 3,040 3,883 -
-
Tax Rate - - 82.31% 307.59% - 41.23% 42.57% -
Total Cost 169,518 184,428 181,545 175,333 169,650 194,944 179,487 -3.74%
-
Net Worth 85,069 87,943 87,191 87,764 87,673 89,269 88,685 -2.74%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 85,069 87,943 87,191 87,764 87,673 89,269 88,685 -2.74%
NOSH 119,816 120,470 117,826 120,224 120,100 120,634 119,845 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.85% -2.27% 0.17% -0.56% -1.44% 1.55% 2.05% -
ROE -9.21% -4.66% 0.31% -1.63% -2.74% 3.41% 4.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 134.94 149.69 154.34 145.02 139.26 164.14 152.90 -8.01%
EPS -6.54 -3.40 0.23 -1.19 -2.00 2.52 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.73 0.74 0.73 0.73 0.74 0.74 -2.72%
Adjusted Per Share Value based on latest NOSH - 119,090
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.62 43.08 43.44 41.65 39.95 47.30 43.77 -8.02%
EPS -1.87 -0.98 0.06 -0.34 -0.57 0.73 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.2101 0.2083 0.2097 0.2094 0.2133 0.2119 -2.76%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.495 0.515 0.49 0.415 0.40 0.40 0.43 -
P/RPS 0.37 0.34 0.32 0.29 0.29 0.24 0.28 20.48%
P/EPS -7.57 -15.15 213.04 -34.97 -20.00 15.87 13.27 -
EY -13.21 -6.60 0.47 -2.86 -5.00 6.30 7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.66 0.57 0.55 0.54 0.58 13.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.47 0.42 0.575 0.43 0.405 0.44 0.40 -
P/RPS 0.35 0.28 0.37 0.30 0.29 0.27 0.26 21.98%
P/EPS -7.19 -12.35 250.00 -36.24 -20.25 17.46 12.35 -
EY -13.91 -8.10 0.40 -2.76 -4.94 5.73 8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.78 0.59 0.55 0.59 0.54 14.35%

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