[IBHD] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[IBHD] I-BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 103.58%

YoY- -46.79%

Quarter Report

Qtrly_Report-Jun_2007.pdf

Latest QR

Upcoming QR

IBHD's Result

IBHD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	3,712	1,640	867	2,253	12,119	29,999	32,538	-30.34%
YoY %	126.34%	89.16%	-61.52%	-81.41%	-59.60%	-7.80%	-	-
Horiz. %	11.41%	5.04%	2.66%	6.92%	37.25%	92.20%	100.00%	-
PBT	-1,079	-3,491	1,109	754	2,123	4,624	-9,139	-29.94%
YoY %	69.09%	-414.79%	47.08%	-64.48%	-54.09%	150.60%	-	-
Horiz. %	11.81%	38.20%	-12.13%	-8.25%	-23.23%	-50.60%	100.00%	-
Tax	-85	146	-68	325	-95	-78	15	-
YoY %	-158.22%	314.71%	-120.92%	442.11%	-21.79%	-620.00%	-	-
Horiz. %	-566.67%	973.33%	-453.33%	2,166.67%	-633.33%	-520.00%	100.00%	-
NP	-1,164	-3,345	1,041	1,079	2,028	4,546	-9,124	-29.03%
YoY %	65.20%	-421.33%	-3.52%	-46.79%	-55.39%	149.82%	-	-
Horiz. %	12.76%	36.66%	-11.41%	-11.83%	-22.23%	-49.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,164	-3,345	1,041	1,079	2,028	4,546	-9,124	-29.03%
YoY %	65.20%	-421.33%	-3.52%	-46.79%	-55.39%	149.82%	-	-
Horiz. %	12.76%	36.66%	-11.41%	-11.83%	-22.23%	-49.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	6.13%	-43.10%	4.47%	1.69%	-	-
YoY %	-	-	114.22%	-1,064.21%	164.50%	0.00%	-	-
Horiz. %	-	-	362.72%	-2,550.30%	264.50%	100.00%	-	-
Total Cost	4,876	4,985	-174	1,174	10,091	25,453	41,662	-30.04%
YoY %	-2.19%	2,964.94%	-114.82%	-88.37%	-60.35%	-38.91%	-	-
Horiz. %	11.70%	11.97%	-0.42%	2.82%	24.22%	61.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,115	156,597	151,002	149,861	280,915	182,861	90,948	9.76%
YoY %	1.61%	3.71%	0.76%	-46.65%	53.62%	101.06%	-	-
Horiz. %	174.95%	172.18%	166.03%	164.78%	308.87%	201.06%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	159,115	156,597	151,002	149,861	280,915	182,861	90,948	9.76%
YoY %	1.61%	3.71%	0.76%	-46.65%	53.62%	101.06%	-	-
Horiz. %	174.95%	172.18%	166.03%	164.78%	308.87%	201.06%	100.00%	-
NOSH	106,788	106,528	114,395	85,634	150,222	102,157	72,759	6.60%
YoY %	0.24%	-6.88%	33.59%	-43.00%	47.05%	40.40%	-	-
Horiz. %	146.77%	146.41%	157.22%	117.70%	206.47%	140.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-31.36%	-203.96%	120.07%	47.89%	16.73%	15.15%	-28.04%	-
YoY %	84.62%	-269.87%	150.72%	186.25%	10.43%	154.03%	-	-
Horiz. %	111.84%	727.39%	-428.21%	-170.79%	-59.66%	-54.03%	100.00%	-
ROE	-0.73%	-2.14%	0.69%	0.72%	0.72%	2.49%	-10.03%	-
YoY %	65.89%	-410.14%	-4.17%	0.00%	-71.08%	124.83%	-	-
Horiz. %	7.28%	21.34%	-6.88%	-7.18%	-7.18%	-24.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	3.48	1.54	0.76	2.63	8.07	29.37	44.72	-34.64%
YoY %	125.97%	102.63%	-71.10%	-67.41%	-72.52%	-34.32%	-	-
Horiz. %	7.78%	3.44%	1.70%	5.88%	18.05%	65.68%	100.00%	-
EPS	-1.09	-3.14	0.91	1.26	1.35	4.45	-12.54	-33.43%
YoY %	65.29%	-445.05%	-27.78%	-6.67%	-69.66%	135.49%	-	-
Horiz. %	8.69%	25.04%	-7.26%	-10.05%	-10.77%	-35.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.49	1.47	1.32	1.75	1.87	1.79	1.25	2.96%
YoY %	1.36%	11.36%	-24.57%	-6.42%	4.47%	43.20%	-	-
Horiz. %	119.20%	117.60%	105.60%	140.00%	149.60%	143.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 96,315
RPS	0.20	0.09	0.05	0.12	0.65	1.62	1.75	-30.32%
YoY %	122.22%	80.00%	-58.33%	-81.54%	-59.88%	-7.43%	-	-
Horiz. %	11.43%	5.14%	2.86%	6.86%	37.14%	92.57%	100.00%	-
EPS	-0.06	-0.18	0.06	0.06	0.11	0.24	-0.49	-29.52%
YoY %	66.67%	-400.00%	0.00%	-45.45%	-54.17%	148.98%	-	-
Horiz. %	12.24%	36.73%	-12.24%	-12.24%	-22.45%	-48.98%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0857	0.0843	0.0813	0.0807	0.1512	0.0985	0.049	9.76%
YoY %	1.66%	3.69%	0.74%	-46.63%	53.50%	101.02%	-	-
Horiz. %	174.90%	172.04%	165.92%	164.69%	308.57%	201.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.86	0.89	0.93	1.17	1.05	0.76	0.93	-
P/RPS	24.74	57.81	122.71	44.47	13.02	2.59	2.08	51.05%
YoY %	-57.20%	-52.89%	175.94%	241.55%	402.70%	24.52%	-	-
Horiz. %	1,189.42%	2,779.33%	5,899.52%	2,137.98%	625.96%	124.52%	100.00%	-
P/EPS	-78.90	-28.34	102.20	92.86	77.78	17.08	-7.42	48.26%
YoY %	-178.41%	-127.73%	10.06%	19.39%	355.39%	330.19%	-	-
Horiz. %	1,063.34%	381.94%	-1,377.36%	-1,251.48%	-1,048.25%	-230.19%	100.00%	-
EY	-1.27	-3.53	0.98	1.08	1.29	5.86	-13.48	-32.53%
YoY %	64.02%	-460.20%	-9.26%	-16.28%	-77.99%	143.47%	-	-
Horiz. %	9.42%	26.19%	-7.27%	-8.01%	-9.57%	-43.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.58	0.61	0.70	0.67	0.56	0.42	0.74	-3.97%
YoY %	-4.92%	-12.86%	4.48%	19.64%	33.33%	-43.24%	-	-
Horiz. %	78.38%	82.43%	94.59%	90.54%	75.68%	56.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	25/08/09	26/08/08	28/08/07	29/08/06	19/07/05	29/07/04	-
Price	0.86	0.99	0.98	1.06	1.05	0.77	0.94	-
P/RPS	24.74	64.31	129.31	40.29	13.02	2.62	2.10	50.81%
YoY %	-61.53%	-50.27%	220.95%	209.45%	396.95%	24.76%	-	-
Horiz. %	1,178.10%	3,062.38%	6,157.62%	1,918.57%	620.00%	124.76%	100.00%	-
P/EPS	-78.90	-31.53	107.69	84.13	77.78	17.30	-7.50	47.99%
YoY %	-150.24%	-129.28%	28.00%	8.16%	349.60%	330.67%	-	-
Horiz. %	1,052.00%	420.40%	-1,435.87%	-1,121.73%	-1,037.07%	-230.67%	100.00%	-
EY	-1.27	-3.17	0.93	1.19	1.29	5.78	-13.34	-32.41%
YoY %	59.94%	-440.86%	-21.85%	-7.75%	-77.68%	143.33%	-	-
Horiz. %	9.52%	23.76%	-6.97%	-8.92%	-9.67%	-43.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.58	0.67	0.74	0.61	0.56	0.43	0.75	-4.19%
YoY %	-13.43%	-9.46%	21.31%	8.93%	30.23%	-42.67%	-	-
Horiz. %	77.33%	89.33%	98.67%	81.33%	74.67%	57.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos