[IBHD] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[IBHD] I-BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -170.74%
YoY- -161.91%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 85,293 80,214 58,868 74,735 69,086 84,616 124,539 -22.32%
PBT 8,064 1,343 892 -2,983 -1,899 4,557 5,554 28.25%
Tax -1,665 -919 -4,962 -3,307 -404 -1,281 485 -
NP 6,399 424 -4,070 -6,290 -2,303 3,276 6,039 3.93%
-
NP to SH 6,339 369 -4,024 -6,265 -2,314 3,312 6,039 3.28%
-
Tax Rate 20.65% 68.43% 556.28% - - 28.11% -8.73% -
Total Cost 78,894 79,790 62,938 81,025 71,389 81,340 118,500 -23.77%
-
Net Worth 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 1,185,161 1,129,626 1.09%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 1,185,161 1,129,626 1.09%
NOSH 1,136,863 1,136,863 1,136,491 1,136,068 1,118,591 1,118,442 1,118,442 1.09%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.50% 0.53% -6.91% -8.42% -3.33% 3.87% 4.85% -
ROE 0.55% 0.03% -0.34% -0.54% -0.20% 0.28% 0.53% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.50 7.06 5.18 6.60 6.18 7.57 11.14 -23.20%
EPS 0.56 0.03 -0.35 -0.55 -0.21 0.30 0.54 2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.04 1.03 1.05 1.06 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 1,136,068
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.59 4.32 3.17 4.02 3.72 4.56 6.71 -22.38%
EPS 0.34 0.02 -0.22 -0.34 -0.12 0.18 0.33 2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6182 0.612 0.6362 0.6283 0.6324 0.6381 0.6082 1.09%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.29 0.27 0.265 0.29 0.31 0.25 0.18 -
P/RPS 3.87 3.83 5.11 4.40 5.02 3.30 1.62 78.79%
P/EPS 52.01 831.76 -74.83 -52.44 -149.85 84.40 33.34 34.54%
EY 1.92 0.12 -1.34 -1.91 -0.67 1.18 3.00 -25.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.25 0.28 0.30 0.24 0.18 37.47%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 24/11/21 25/08/21 27/05/21 25/02/21 26/11/20 -
Price 0.28 0.285 0.28 0.29 0.30 0.235 0.185 -
P/RPS 3.73 4.04 5.40 4.40 4.86 3.11 1.66 71.63%
P/EPS 50.22 877.97 -79.06 -52.44 -145.02 79.33 34.26 29.07%
EY 1.99 0.11 -1.26 -1.91 -0.69 1.26 2.92 -22.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.27 0.28 0.29 0.22 0.18 34.28%

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