[IBHD] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[IBHD] I-BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -78.18%
YoY- 74.74%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 115,563 60,948 19,591 11,292 3,712 1,640 867 125.92%
PBT 34,043 13,097 3,919 -369 -1,079 -3,491 1,109 76.90%
Tax -8,510 -1,394 -281 -66 -85 146 -68 123.56%
NP 25,533 11,703 3,638 -435 -1,164 -3,345 1,041 70.41%
-
NP to SH 25,509 11,713 3,788 -294 -1,164 -3,345 1,041 70.38%
-
Tax Rate 25.00% 10.64% 7.17% - - - 6.13% -
Total Cost 90,030 49,245 15,953 11,727 4,876 4,985 -174 -
-
Net Worth 241,640 184,762 164,464 158,549 159,115 156,597 151,002 8.14%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 241,640 184,762 164,464 158,549 159,115 156,597 151,002 8.14%
NOSH 113,981 114,050 106,106 104,999 106,788 106,528 114,395 -0.06%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 22.09% 19.20% 18.57% -3.85% -31.36% -203.96% 120.07% -
ROE 10.56% 6.34% 2.30% -0.19% -0.73% -2.14% 0.69% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 101.39 53.44 18.46 10.75 3.48 1.54 0.76 125.96%
EPS 22.38 10.27 3.57 -0.28 -1.09 -3.14 0.91 70.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.62 1.55 1.51 1.49 1.47 1.32 8.21%
Adjusted Per Share Value based on latest NOSH - 107,500
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.22 3.28 1.05 0.61 0.20 0.09 0.05 123.34%
EPS 1.37 0.63 0.20 -0.02 -0.06 -0.18 0.06 68.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.0995 0.0886 0.0854 0.0857 0.0843 0.0813 8.14%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.35 2.51 0.76 0.82 0.86 0.89 0.93 -
P/RPS 3.30 4.70 4.12 7.62 24.74 57.81 122.71 -45.24%
P/EPS 14.97 24.44 21.29 -292.86 -78.90 -28.34 102.20 -27.38%
EY 6.68 4.09 4.70 -0.34 -1.27 -3.53 0.98 37.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.55 0.49 0.54 0.58 0.61 0.70 14.52%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 08/08/14 21/08/13 27/08/12 22/08/11 30/08/10 25/08/09 26/08/08 -
Price 1.88 2.73 0.88 0.75 0.86 0.99 0.98 -
P/RPS 1.85 5.11 4.77 6.97 24.74 64.31 129.31 -50.71%
P/EPS 8.40 26.58 24.65 -267.86 -78.90 -31.53 107.69 -34.62%
EY 11.90 3.76 4.06 -0.37 -1.27 -3.17 0.93 52.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.69 0.57 0.50 0.58 0.67 0.74 3.12%

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