[IBHD] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[IBHD] I-BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 362.52%
YoY- 1388.44%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 128,071 115,563 60,948 19,591 11,292 3,712 1,640 106.67%
PBT 22,675 34,043 13,097 3,919 -369 -1,079 -3,491 -
Tax -3,902 -8,510 -1,394 -281 -66 -85 146 -
NP 18,773 25,533 11,703 3,638 -435 -1,164 -3,345 -
-
NP to SH 18,753 25,509 11,713 3,788 -294 -1,164 -3,345 -
-
Tax Rate 17.21% 25.00% 10.64% 7.17% - - - -
Total Cost 109,298 90,030 49,245 15,953 11,727 4,876 4,985 67.25%
-
Net Worth 858,188 241,640 184,762 164,464 158,549 159,115 156,597 32.76%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 858,188 241,640 184,762 164,464 158,549 159,115 156,597 32.76%
NOSH 1,059,491 113,981 114,050 106,106 104,999 106,788 106,528 46.62%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.66% 22.09% 19.20% 18.57% -3.85% -31.36% -203.96% -
ROE 2.19% 10.56% 6.34% 2.30% -0.19% -0.73% -2.14% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.09 101.39 53.44 18.46 10.75 3.48 1.54 40.95%
EPS 1.77 22.38 10.27 3.57 -0.28 -1.09 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 2.12 1.62 1.55 1.51 1.49 1.47 -9.45%
Adjusted Per Share Value based on latest NOSH - 106,035
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.90 6.22 3.28 1.05 0.61 0.20 0.09 106.04%
EPS 1.01 1.37 0.63 0.20 -0.02 -0.06 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4621 0.1301 0.0995 0.0886 0.0854 0.0857 0.0843 32.76%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.565 3.35 2.51 0.76 0.82 0.86 0.89 -
P/RPS 4.67 3.30 4.70 4.12 7.62 24.74 57.81 -34.23%
P/EPS 31.92 14.97 24.44 21.29 -292.86 -78.90 -28.34 -
EY 3.13 6.68 4.09 4.70 -0.34 -1.27 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.58 1.55 0.49 0.54 0.58 0.61 2.31%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 08/08/14 21/08/13 27/08/12 22/08/11 30/08/10 25/08/09 -
Price 0.505 1.88 2.73 0.88 0.75 0.86 0.99 -
P/RPS 4.18 1.85 5.11 4.77 6.97 24.74 64.31 -36.57%
P/EPS 28.53 8.40 26.58 24.65 -267.86 -78.90 -31.53 -
EY 3.50 11.90 3.76 4.06 -0.37 -1.27 -3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.89 1.69 0.57 0.50 0.58 0.67 -1.28%

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