[IBHD] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[IBHD] I-BHD
Announcement Date
08-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 317.97%
YoY- 117.78%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 75,346 261,114 192,952 115,563 44,914 152,148 96,486 -15.21%
PBT 13,634 69,443 51,459 34,043 8,359 52,983 16,786 -12.95%
Tax -3,384 -16,005 -11,687 -8,510 -2,241 -9,014 -2,414 25.28%
NP 10,250 53,438 39,772 25,533 6,118 43,969 14,372 -20.19%
-
NP to SH 10,235 53,411 39,746 25,509 6,103 43,968 14,390 -20.33%
-
Tax Rate 24.82% 23.05% 22.71% 25.00% 26.81% 17.01% 14.38% -
Total Cost 65,096 207,676 153,180 90,030 38,796 108,179 82,114 -14.35%
-
Net Worth 1,108,791 632,658 273,795 241,640 222,445 216,591 187,001 227.95%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 68 - -
Div Payout % - - - - - 0.16% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,108,791 632,658 273,795 241,640 222,445 216,591 187,001 227.95%
NOSH 1,066,145 608,325 228,163 113,981 114,074 113,995 114,025 344.42%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.60% 20.47% 20.61% 22.09% 13.62% 28.90% 14.90% -
ROE 0.92% 8.44% 14.52% 10.56% 2.74% 20.30% 7.70% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.07 42.92 84.57 101.39 39.37 133.47 84.62 -80.91%
EPS 0.96 8.78 17.42 22.38 5.35 38.57 12.62 -82.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 1.04 1.04 1.20 2.12 1.95 1.90 1.64 -26.20%
Adjusted Per Share Value based on latest NOSH - 114,018
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.06 14.06 10.39 6.22 2.42 8.19 5.19 -15.11%
EPS 0.55 2.88 2.14 1.37 0.33 2.37 0.77 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.597 0.3406 0.1474 0.1301 0.1198 0.1166 0.1007 227.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.625 0.62 1.10 3.35 2.90 2.52 2.80 -
P/RPS 8.84 1.44 1.30 3.30 7.37 1.89 3.31 92.60%
P/EPS 65.10 7.06 6.31 14.97 54.21 6.53 22.19 105.06%
EY 1.54 14.16 15.84 6.68 1.84 15.31 4.51 -51.17%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.60 0.60 0.92 1.58 1.49 1.33 1.71 -50.28%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 25/02/15 13/11/14 08/08/14 29/05/14 28/02/14 18/11/13 -
Price 0.64 0.61 0.725 1.88 3.34 2.96 2.66 -
P/RPS 9.06 1.42 0.86 1.85 8.48 2.22 3.14 102.80%
P/EPS 66.67 6.95 4.16 8.40 62.43 7.67 21.08 115.61%
EY 1.50 14.39 24.03 11.90 1.60 13.03 4.74 -53.59%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.62 0.59 0.60 0.89 1.71 1.56 1.62 -47.31%

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