[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 245.49%
YoY- 191.99%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 16,654 11,292 4,582 9,937 6,423 3,712 819 643.63%
PBT -1,669 -369 -222 3,829 -630 -1,079 -1,450 9.82%
Tax -112 -66 -21 -366 -88 -85 0 -
NP -1,781 -435 -243 3,463 -718 -1,164 -1,450 14.67%
-
NP to SH -1,576 -294 -165 2,514 -1,728 -1,164 -1,450 5.70%
-
Tax Rate - - - 9.56% - - - -
Total Cost 18,435 11,727 4,825 6,474 7,141 4,876 2,269 303.63%
-
Net Worth 159,729 158,549 155,718 160,853 156,800 159,115 158,860 0.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 10 - - - -
Div Payout % - - - 0.42% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 159,729 158,549 155,718 160,853 156,800 159,115 158,860 0.36%
NOSH 106,486 104,999 103,125 106,525 106,666 106,788 106,617 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -10.69% -3.85% -5.30% 34.85% -11.18% -31.36% -177.05% -
ROE -0.99% -0.19% -0.11% 1.56% -1.10% -0.73% -0.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.64 10.75 4.44 9.33 6.02 3.48 0.77 643.07%
EPS -1.48 -0.28 -0.16 2.36 -1.62 -1.09 -1.36 5.79%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.50 1.51 1.51 1.51 1.47 1.49 1.49 0.44%
Adjusted Per Share Value based on latest NOSH - 106,315
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.90 0.61 0.25 0.54 0.35 0.20 0.04 695.48%
EPS -0.08 -0.02 -0.01 0.14 -0.09 -0.06 -0.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0854 0.0838 0.0866 0.0844 0.0857 0.0855 0.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.74 0.82 0.84 0.80 0.80 0.86 0.89 -
P/RPS 4.73 7.62 18.91 8.58 13.29 24.74 115.86 -88.12%
P/EPS -50.00 -292.86 -525.00 33.90 -49.38 -78.90 -65.44 -16.40%
EY -2.00 -0.34 -0.19 2.95 -2.02 -1.27 -1.53 19.53%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.56 0.53 0.54 0.58 0.60 -12.61%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 25/05/11 28/02/11 29/11/10 30/08/10 17/05/10 -
Price 0.70 0.75 0.84 0.90 0.79 0.86 0.91 -
P/RPS 4.48 6.97 18.91 9.65 13.12 24.74 118.46 -88.71%
P/EPS -47.30 -267.86 -525.00 38.14 -48.77 -78.90 -66.91 -20.62%
EY -2.11 -0.37 -0.19 2.62 -2.05 -1.27 -1.49 26.07%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.56 0.60 0.54 0.58 0.61 -15.94%

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