[IBHD] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[IBHD] I-BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -53.56%
YoY- -11.62%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 11,248 28,696 47,160 42,246 42,207 41,064 47,969 -62.00%
PBT -2,326 1,408 5,001 11,704 14,912 8,478 5,902 -
Tax 2,831 -348 -1,482 -6,665 -4,079 -2,036 377 283.94%
NP 505 1,060 3,519 5,039 10,833 6,442 6,279 -81.39%
-
NP to SH 510 1,091 3,491 5,027 10,825 6,433 6,307 -81.32%
-
Tax Rate - 24.72% 29.63% 56.95% 27.35% 24.02% -6.39% -
Total Cost 10,743 27,636 43,641 37,207 31,374 34,622 41,690 -59.53%
-
Net Worth 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 6.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 6.99%
NOSH 1,116,936 1,116,448 1,090,578 1,014,671 1,014,235 1,012,397 1,009,709 6.96%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.49% 3.69% 7.46% 11.93% 25.67% 15.69% 13.09% -
ROE 0.04% 0.10% 0.32% 0.49% 1.04% 0.62% 0.61% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.01 2.57 4.39 3.98 3.98 3.87 4.52 -63.21%
EPS 0.05 0.10 0.32 0.47 1.02 0.61 0.59 -80.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 0.97 0.98 0.97 0.97 3.41%
Adjusted Per Share Value based on latest NOSH - 1,014,671
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.61 1.55 2.54 2.27 2.27 2.21 2.58 -61.79%
EPS 0.03 0.06 0.19 0.27 0.58 0.35 0.34 -80.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6134 0.6131 0.5903 0.5543 0.56 0.5543 0.5543 6.99%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.155 0.14 0.245 0.285 0.39 0.43 0.38 -
P/RPS 15.39 5.45 5.58 7.16 9.81 11.11 8.41 49.66%
P/EPS 339.46 143.27 75.44 60.17 38.24 70.94 63.94 204.63%
EY 0.29 0.70 1.33 1.66 2.62 1.41 1.56 -67.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.24 0.29 0.40 0.44 0.39 -47.14%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 14/08/20 12/06/20 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 -
Price 0.17 0.165 0.21 0.21 0.32 0.39 0.43 -
P/RPS 16.88 6.42 4.79 5.28 8.05 10.08 9.51 46.64%
P/EPS 372.31 168.85 64.66 44.34 31.37 64.34 72.36 198.33%
EY 0.27 0.59 1.55 2.26 3.19 1.55 1.38 -66.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.21 0.22 0.33 0.40 0.44 -46.98%

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