[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[IBHD] I-BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -95.77%
YoY- -83.04%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 84,616 77,379 39,944 28,696 172,019 124,859 83,271 1.06%
PBT 4,557 553 -918 1,408 40,095 35,094 23,390 -66.22%
Tax -1,281 1,967 2,483 -348 -14,262 -12,780 -6,115 -64.56%
NP 3,276 2,520 1,565 1,060 25,833 22,314 17,275 -66.82%
-
NP to SH 3,312 2,548 1,601 1,091 25,776 22,285 17,258 -66.56%
-
Tax Rate 28.11% -355.70% - 24.72% 35.57% 36.42% 26.14% -
Total Cost 81,340 74,859 38,379 27,636 146,186 102,545 65,996 14.88%
-
Net Worth 1,185,161 1,129,626 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 9.05%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,185,161 1,129,626 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 9.05%
NOSH 1,118,442 1,118,442 1,116,936 1,116,448 1,090,578 1,014,671 1,014,235 6.70%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.87% 3.26% 3.92% 3.69% 15.02% 17.87% 20.75% -
ROE 0.28% 0.23% 0.14% 0.10% 2.35% 2.16% 1.66% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.57 6.92 3.58 2.57 16.00 11.76 7.85 -2.38%
EPS 0.30 0.23 0.14 0.10 2.42 2.10 1.63 -67.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.01 1.02 1.02 1.02 0.97 0.98 5.34%
Adjusted Per Share Value based on latest NOSH - 1,116,448
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.56 4.17 2.15 1.55 9.26 6.72 4.48 1.18%
EPS 0.18 0.14 0.09 0.06 1.39 1.20 0.93 -66.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6381 0.6082 0.6134 0.6131 0.5903 0.5543 0.56 9.05%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.25 0.18 0.155 0.14 0.245 0.285 0.39 -
P/RPS 3.30 2.60 4.33 5.45 1.53 2.42 4.97 -23.79%
P/EPS 84.40 79.01 108.14 143.27 10.22 13.57 23.98 130.50%
EY 1.18 1.27 0.92 0.70 9.79 7.37 4.17 -56.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.15 0.14 0.24 0.29 0.40 -28.75%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 14/08/20 12/06/20 27/02/20 28/11/19 29/08/19 -
Price 0.235 0.185 0.17 0.165 0.21 0.21 0.32 -
P/RPS 3.11 2.67 4.75 6.42 1.31 1.79 4.08 -16.48%
P/EPS 79.33 81.21 118.60 168.85 8.76 10.00 19.68 152.21%
EY 1.26 1.23 0.84 0.59 11.42 10.00 5.08 -60.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.17 0.16 0.21 0.22 0.33 -23.59%

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