[IBHD] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[IBHD] I-BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.87%
YoY- -421.33%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 39,182 22,584 7,424 3,280 1,734 4,506 24,238 8.32%
PBT 7,838 -738 -2,158 -6,982 2,218 1,508 4,246 10.74%
Tax -562 -132 -170 292 -136 650 -190 19.79%
NP 7,276 -870 -2,328 -6,690 2,082 2,158 4,056 10.22%
-
NP to SH 7,576 -588 -2,328 -6,690 2,082 2,158 4,056 10.96%
-
Tax Rate 7.17% - - - 6.13% -43.10% 4.47% -
Total Cost 31,906 23,454 9,752 9,970 -348 2,348 20,182 7.92%
-
Net Worth 164,464 158,549 159,115 156,597 151,002 149,861 280,915 -8.52%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 164,464 158,549 159,115 156,597 151,002 149,861 280,915 -8.52%
NOSH 106,106 104,999 106,788 106,528 114,395 85,634 150,222 -5.62%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.57% -3.85% -31.36% -203.96% 120.07% 47.89% 16.73% -
ROE 4.61% -0.37% -1.46% -4.27% 1.38% 1.44% 1.44% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.93 21.51 6.95 3.08 1.52 5.26 16.13 14.78%
EPS 7.14 -0.56 -2.18 -6.28 1.82 2.52 2.70 17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.51 1.49 1.47 1.32 1.75 1.87 -3.07%
Adjusted Per Share Value based on latest NOSH - 106,078
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.11 1.22 0.40 0.18 0.09 0.24 1.31 8.26%
EPS 0.41 -0.03 -0.13 -0.36 0.11 0.12 0.22 10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.0854 0.0857 0.0843 0.0813 0.0807 0.1512 -8.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.76 0.82 0.86 0.89 0.93 1.17 1.05 -
P/RPS 2.06 3.81 12.37 28.91 61.35 22.24 6.51 -17.43%
P/EPS 10.64 -146.43 -39.45 -14.17 51.10 46.43 38.89 -19.41%
EY 9.39 -0.68 -2.53 -7.06 1.96 2.15 2.57 24.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.58 0.61 0.70 0.67 0.56 -2.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 22/08/11 30/08/10 25/08/09 26/08/08 28/08/07 29/08/06 -
Price 0.88 0.75 0.86 0.99 0.98 1.06 1.05 -
P/RPS 2.38 3.49 12.37 32.15 64.65 20.14 6.51 -15.42%
P/EPS 12.32 -133.93 -39.45 -15.76 53.85 42.06 38.89 -17.42%
EY 8.11 -0.75 -2.53 -6.34 1.86 2.38 2.57 21.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.58 0.67 0.74 0.61 0.56 0.29%

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