[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[IBHD] I-BHD
Announcement Date
10-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 282.19%
YoY- 687.76%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,897 1,640 1,467 95,765 12,385 867 392 185.82%
PBT -5,275 -3,491 -1,681 16,148 4,083 1,109 625 -
Tax 70 146 -41 -826 -74 -68 -109 -
NP -5,205 -3,345 -1,722 15,322 4,009 1,041 516 -
-
NP to SH -5,205 -3,345 -1,722 15,322 4,009 1,041 516 -
-
Tax Rate - - - 5.12% 1.81% 6.13% 17.44% -
Total Cost 7,102 4,985 3,189 80,443 8,376 -174 -124 -
-
Net Worth 154,340 156,597 161,570 163,860 152,342 151,002 150,213 1.82%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 5,320 - - - -
Div Payout % - - - 34.72% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 154,340 156,597 161,570 163,860 152,342 151,002 150,213 1.82%
NOSH 106,441 106,528 106,296 106,402 114,542 114,395 114,666 -4.83%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -274.38% -203.96% -117.38% 16.00% 32.37% 120.07% 131.63% -
ROE -3.37% -2.14% -1.07% 9.35% 2.63% 0.69% 0.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.78 1.54 1.38 90.00 10.81 0.76 0.34 201.20%
EPS -4.89 -3.14 -1.62 14.40 3.50 0.91 0.45 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.52 1.54 1.33 1.32 1.31 6.99%
Adjusted Per Share Value based on latest NOSH - 106,425
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.10 0.09 0.08 5.16 0.67 0.05 0.02 192.11%
EPS -0.28 -0.18 -0.09 0.82 0.22 0.06 0.03 -
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.0831 0.0843 0.087 0.0882 0.082 0.0813 0.0809 1.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.98 0.89 0.75 0.98 0.93 0.93 1.10 -
P/RPS 54.99 57.81 54.34 1.09 8.60 122.71 321.77 -69.17%
P/EPS -20.04 -28.34 -46.30 6.81 26.57 102.20 244.44 -
EY -4.99 -3.53 -2.16 14.69 3.76 0.98 0.41 -
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.49 0.64 0.70 0.70 0.84 -13.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 25/08/09 29/05/09 10/02/09 28/11/08 26/08/08 27/05/08 -
Price 1.14 0.99 0.89 0.99 0.78 0.98 1.08 -
P/RPS 63.97 64.31 64.49 1.10 7.21 129.31 315.92 -65.48%
P/EPS -23.31 -31.53 -54.94 6.88 22.29 107.69 240.00 -
EY -4.29 -3.17 -1.82 14.55 4.49 0.93 0.42 -
DY 0.00 0.00 0.00 5.05 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.59 0.64 0.59 0.74 0.82 -2.45%

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