[IHB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -59.21%
YoY- -3.18%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 51,086 47,139 34,120 49,503 54,375 49,720 37,093 23.71%
PBT 1,357 1,062 -2,011 1,305 3,202 2,025 168 301.04%
Tax -316 -598 42 -538 -1,326 -855 -137 74.30%
NP 1,041 464 -1,969 767 1,876 1,170 31 934.21%
-
NP to SH 1,341 131 -1,961 760 1,863 1,165 70 612.11%
-
Tax Rate 23.29% 56.31% - 41.23% 41.41% 42.22% 81.55% -
Total Cost 50,045 46,675 36,089 48,736 52,499 48,550 37,062 22.10%
-
Net Worth 88,601 86,936 87,823 89,269 88,943 86,474 82,833 4.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 88,601 86,936 87,823 89,269 88,943 86,474 82,833 4.57%
NOSH 119,732 119,090 120,306 120,634 120,193 120,103 116,666 1.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.04% 0.98% -5.77% 1.55% 3.45% 2.35% 0.08% -
ROE 1.51% 0.15% -2.23% 0.85% 2.09% 1.35% 0.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.67 39.58 28.36 41.04 45.24 41.40 31.79 21.61%
EPS 1.12 0.11 -1.63 0.63 1.55 0.97 0.06 599.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.73 0.74 0.74 0.72 0.71 2.78%
Adjusted Per Share Value based on latest NOSH - 120,634
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.20 11.26 8.15 11.83 12.99 11.88 8.86 23.69%
EPS 0.32 0.03 -0.47 0.18 0.45 0.28 0.02 531.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2077 0.2098 0.2133 0.2125 0.2066 0.1979 4.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.49 0.415 0.40 0.40 0.43 0.43 0.50 -
P/RPS 1.15 1.05 1.41 0.97 0.95 1.04 1.57 -18.69%
P/EPS 43.75 377.27 -24.54 63.49 27.74 44.33 833.33 -85.90%
EY 2.29 0.27 -4.08 1.58 3.60 2.26 0.12 610.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.55 0.54 0.58 0.60 0.70 -3.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 28/11/12 30/08/12 -
Price 0.575 0.43 0.405 0.44 0.40 0.43 0.47 -
P/RPS 1.35 1.09 1.43 1.07 0.88 1.04 1.48 -5.92%
P/EPS 51.34 390.91 -24.85 69.84 25.81 44.33 783.33 -83.66%
EY 1.95 0.26 -4.02 1.43 3.88 2.26 0.13 505.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.59 0.55 0.59 0.54 0.60 0.66 11.74%

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