[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 107.71%
YoY- -88.86%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 77,365 38,478 18,245 80,214 51,631 30,063 13,166 225.28%
PBT 20,842 3,416 1,673 1,343 -3,112 -8,458 -5,048 -
Tax -2,242 -421 -217 -919 -1,714 457 529 -
NP 18,600 2,995 1,456 424 -4,826 -8,001 -4,519 -
-
NP to SH 18,532 2,953 1,435 369 -4,788 -7,976 -4,535 -
-
Tax Rate 10.76% 12.32% 12.97% 68.43% - - - -
Total Cost 58,765 35,483 16,789 79,790 56,457 38,064 17,685 122.51%
-
Net Worth 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 -0.84%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 -0.84%
NOSH 1,136,863 1,136,863 1,136,863 1,136,863 1,136,491 1,136,068 1,118,591 1.08%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 24.04% 7.78% 7.98% 0.53% -9.35% -26.61% -34.32% -
ROE 1.60% 0.26% 0.12% 0.03% -0.41% -0.68% -0.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.81 3.38 1.60 7.06 4.54 2.65 1.18 221.40%
EPS 1.63 0.26 0.13 0.03 -0.42 -0.71 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.01 1.00 1.04 1.03 1.05 -1.91%
Adjusted Per Share Value based on latest NOSH - 1,136,863
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.17 2.07 0.98 4.32 2.78 1.62 0.71 225.17%
EPS 1.00 0.16 0.08 0.02 -0.26 -0.43 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6243 0.6182 0.6182 0.612 0.6362 0.6283 0.6324 -0.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.24 0.25 0.29 0.27 0.265 0.29 0.31 -
P/RPS 3.53 7.39 18.07 3.83 5.83 10.93 26.34 -73.77%
P/EPS 14.72 96.25 229.75 831.76 -62.89 -41.19 -76.46 -
EY 6.79 1.04 0.44 0.12 -1.59 -2.43 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.29 0.27 0.25 0.28 0.30 -13.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 30/05/22 25/02/22 24/11/21 25/08/21 27/05/21 -
Price 0.275 0.245 0.28 0.285 0.28 0.29 0.30 -
P/RPS 4.04 7.24 17.45 4.04 6.16 10.93 25.49 -70.68%
P/EPS 16.87 94.32 221.83 877.97 -66.45 -41.19 -74.00 -
EY 5.93 1.06 0.45 0.11 -1.50 -2.43 -1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.28 0.29 0.27 0.28 0.29 -4.64%

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