[IBHD] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 66.46%
YoY- 180.31%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 11,518 475 392 1,631 183 742 1,511 285.89%
PBT 2,974 484 625 700 446 116 638 178.26%
Tax -6 41 -109 -159 -121 433 -108 -85.36%
NP 2,968 525 516 541 325 549 530 214.36%
-
NP to SH 2,968 525 516 541 325 549 530 214.36%
-
Tax Rate 0.20% -8.47% 17.44% 22.71% 27.13% -373.28% 16.93% -
Total Cost 8,550 -50 -124 1,090 -142 193 981 321.84%
-
Net Worth 152,410 150,652 150,213 166,543 175,499 168,552 3,233,000 -86.87%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,121 - - - -
Div Payout % - - - 392.16% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 152,410 150,652 150,213 166,543 175,499 168,552 3,233,000 -86.87%
NOSH 114,594 114,130 114,666 106,078 108,333 96,315 1,766,666 -83.77%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.77% 110.53% 131.63% 33.17% 177.60% 73.99% 35.08% -
ROE 1.95% 0.35% 0.34% 0.32% 0.19% 0.33% 0.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.05 0.42 0.34 1.54 0.17 0.77 0.09 2199.06%
EPS 2.59 0.46 0.45 0.51 0.30 0.57 0.03 1837.57%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.31 1.57 1.62 1.75 1.83 -19.11%
Adjusted Per Share Value based on latest NOSH - 106,078
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.62 0.03 0.02 0.09 0.01 0.04 0.08 290.16%
EPS 0.16 0.03 0.03 0.03 0.02 0.03 0.03 204.32%
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.0821 0.0811 0.0809 0.0897 0.0945 0.0908 1.7407 -86.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.93 0.93 1.10 1.00 1.01 1.17 1.08 -
P/RPS 9.25 223.46 321.77 65.04 597.91 151.87 1,262.74 -96.19%
P/EPS 35.91 202.17 244.44 196.08 336.67 205.26 3,600.00 -95.32%
EY 2.78 0.49 0.41 0.51 0.30 0.49 0.03 1930.95%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.84 0.64 0.62 0.67 0.59 12.03%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 26/08/08 27/05/08 27/02/08 27/11/07 28/08/07 24/04/07 -
Price 0.78 0.98 1.08 0.96 1.00 1.06 1.53 -
P/RPS 7.76 235.47 315.92 62.44 591.99 137.59 1,788.88 -97.31%
P/EPS 30.12 213.04 240.00 188.24 333.33 185.96 5,100.00 -96.70%
EY 3.32 0.47 0.42 0.53 0.30 0.54 0.02 2892.45%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.82 0.61 0.62 0.61 0.84 -20.93%

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