[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -97.49%
YoY- -52.96%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 175,569 131,151 86,309 44,458 119,617 77,365 38,478 174.34%
PBT 17,330 10,164 4,089 1,764 27,110 20,842 3,416 194.37%
Tax -5,573 -2,079 -1,547 -1,066 -153 -2,242 -421 456.96%
NP 11,757 8,085 2,542 698 26,957 18,600 2,995 148.22%
-
NP to SH 11,668 8,005 2,493 675 26,866 18,532 2,953 149.30%
-
Tax Rate 32.16% 20.45% 37.83% 60.43% 0.56% 10.76% 12.32% -
Total Cost 163,812 123,066 83,767 43,760 92,660 58,765 35,483 176.48%
-
Net Worth 1,170,098 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1.26%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,170,098 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1.26%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,136,863 1,136,863 38.58%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.70% 6.16% 2.95% 1.57% 22.54% 24.04% 7.78% -
ROE 1.00% 0.68% 0.21% 0.06% 3.10% 1.60% 0.26% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.45 7.06 4.65 2.39 8.69 6.81 3.38 98.09%
EPS 0.63 0.43 0.13 0.04 2.24 1.63 0.26 80.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.63 0.63 1.02 1.01 -26.93%
Adjusted Per Share Value based on latest NOSH - 1,857,299
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.45 7.06 4.65 2.39 6.44 4.17 2.07 174.43%
EPS 0.63 0.43 0.13 0.04 1.45 1.00 0.16 148.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.63 0.4671 0.6243 0.6182 1.26%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.23 0.27 0.225 0.22 0.28 0.24 0.25 -
P/RPS 2.43 3.82 4.84 9.19 3.22 3.53 7.39 -52.26%
P/EPS 36.61 62.64 167.63 605.34 14.35 14.72 96.25 -47.41%
EY 2.73 1.60 0.60 0.17 6.97 6.79 1.04 89.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.36 0.35 0.44 0.24 0.25 29.77%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 30/05/23 28/02/23 24/11/22 25/08/22 -
Price 0.24 0.23 0.27 0.235 0.255 0.275 0.245 -
P/RPS 2.54 3.26 5.81 9.82 2.94 4.04 7.24 -50.16%
P/EPS 38.20 53.36 201.15 646.62 13.07 16.87 94.32 -45.16%
EY 2.62 1.87 0.50 0.15 7.65 5.93 1.06 82.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.43 0.37 0.40 0.27 0.24 35.73%

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