[IBHD] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[IBHD] I-BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 59.86%
YoY- 65.2%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 121,896 39,182 22,584 7,424 3,280 1,734 4,506 73.17%
PBT 26,194 7,838 -738 -2,158 -6,982 2,218 1,508 60.85%
Tax -2,788 -562 -132 -170 292 -136 650 -
NP 23,406 7,276 -870 -2,328 -6,690 2,082 2,158 48.72%
-
NP to SH 23,426 7,576 -588 -2,328 -6,690 2,082 2,158 48.74%
-
Tax Rate 10.64% 7.17% - - - 6.13% -43.10% -
Total Cost 98,490 31,906 23,454 9,752 9,970 -348 2,348 86.29%
-
Net Worth 184,762 164,464 158,549 159,115 156,597 151,002 149,861 3.54%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 184,762 164,464 158,549 159,115 156,597 151,002 149,861 3.54%
NOSH 114,050 106,106 104,999 106,788 106,528 114,395 85,634 4.88%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.20% 18.57% -3.85% -31.36% -203.96% 120.07% 47.89% -
ROE 12.68% 4.61% -0.37% -1.46% -4.27% 1.38% 1.44% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 106.88 36.93 21.51 6.95 3.08 1.52 5.26 65.11%
EPS 20.54 7.14 -0.56 -2.18 -6.28 1.82 2.52 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 1.51 1.49 1.47 1.32 1.75 -1.27%
Adjusted Per Share Value based on latest NOSH - 105,925
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.56 2.11 1.22 0.40 0.18 0.09 0.24 73.47%
EPS 1.26 0.41 -0.03 -0.13 -0.36 0.11 0.12 47.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0886 0.0854 0.0857 0.0843 0.0813 0.0807 3.54%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.51 0.76 0.82 0.86 0.89 0.93 1.17 -
P/RPS 2.35 2.06 3.81 12.37 28.91 61.35 22.24 -31.21%
P/EPS 12.22 10.64 -146.43 -39.45 -14.17 51.10 46.43 -19.93%
EY 8.18 9.39 -0.68 -2.53 -7.06 1.96 2.15 24.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.49 0.54 0.58 0.61 0.70 0.67 14.98%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 27/08/12 22/08/11 30/08/10 25/08/09 26/08/08 28/08/07 -
Price 2.73 0.88 0.75 0.86 0.99 0.98 1.06 -
P/RPS 2.55 2.38 3.49 12.37 32.15 64.65 20.14 -29.11%
P/EPS 13.29 12.32 -133.93 -39.45 -15.76 53.85 42.06 -17.45%
EY 7.52 8.11 -0.75 -2.53 -6.34 1.86 2.38 21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.57 0.50 0.58 0.67 0.74 0.61 18.49%

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