[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[IBHD] I-BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -236.93%
YoY- -515.67%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 80,214 51,631 30,063 13,166 84,616 77,379 39,944 58.96%
PBT 1,343 -3,112 -8,458 -5,048 4,557 553 -918 -
Tax -919 -1,714 457 529 -1,281 1,967 2,483 -
NP 424 -4,826 -8,001 -4,519 3,276 2,520 1,565 -58.03%
-
NP to SH 369 -4,788 -7,976 -4,535 3,312 2,548 1,601 -62.30%
-
Tax Rate 68.43% - - - 28.11% -355.70% - -
Total Cost 79,790 56,457 38,064 17,685 81,340 74,859 38,379 62.67%
-
Net Worth 1,136,739 1,181,705 1,166,968 1,174,520 1,185,161 1,129,626 1,139,275 -0.14%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,136,739 1,181,705 1,166,968 1,174,520 1,185,161 1,129,626 1,139,275 -0.14%
NOSH 1,136,863 1,136,491 1,136,068 1,118,591 1,118,442 1,118,442 1,116,936 1.18%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.53% -9.35% -26.61% -34.32% 3.87% 3.26% 3.92% -
ROE 0.03% -0.41% -0.68% -0.39% 0.28% 0.23% 0.14% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.06 4.54 2.65 1.18 7.57 6.92 3.58 57.06%
EPS 0.03 -0.42 -0.71 -0.41 0.30 0.23 0.14 -64.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.04 1.03 1.05 1.06 1.01 1.02 -1.30%
Adjusted Per Share Value based on latest NOSH - 1,118,591
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.32 2.78 1.62 0.71 4.56 4.17 2.15 59.02%
EPS 0.02 -0.26 -0.43 -0.24 0.18 0.14 0.09 -63.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.612 0.6362 0.6283 0.6324 0.6381 0.6082 0.6134 -0.15%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.27 0.265 0.29 0.31 0.25 0.18 0.155 -
P/RPS 3.83 5.83 10.93 26.34 3.30 2.60 4.33 -7.83%
P/EPS 831.76 -62.89 -41.19 -76.46 84.40 79.01 108.14 288.20%
EY 0.12 -1.59 -2.43 -1.31 1.18 1.27 0.92 -74.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.28 0.30 0.24 0.18 0.15 47.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 25/08/21 27/05/21 25/02/21 26/11/20 14/08/20 -
Price 0.285 0.28 0.29 0.30 0.235 0.185 0.17 -
P/RPS 4.04 6.16 10.93 25.49 3.11 2.67 4.75 -10.20%
P/EPS 877.97 -66.45 -41.19 -74.00 79.33 81.21 118.60 278.45%
EY 0.11 -1.50 -2.43 -1.35 1.26 1.23 0.84 -74.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.28 0.29 0.22 0.18 0.17 42.62%

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