[IBHD] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[IBHD] I-BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 30.12%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 6,423 1,897 12,385 2,436 15,530 56,341 45,430 -27.81%
PBT -630 -5,275 4,083 1,200 2,515 6,051 -8,369 -35.00%
Tax -88 70 -74 204 -162 -92 16 -
NP -718 -5,205 4,009 1,404 2,353 5,959 -8,353 -33.55%
-
NP to SH -1,728 -5,205 4,009 1,404 2,353 5,959 -8,353 -23.08%
-
Tax Rate - - 1.81% -17.00% 6.44% 1.52% - -
Total Cost 7,141 7,102 8,376 1,032 13,177 50,382 53,783 -28.56%
-
Net Worth 156,800 154,340 152,342 149,636 382,362 190,180 85,513 10.62%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 156,800 154,340 152,342 149,636 382,362 190,180 85,513 10.62%
NOSH 106,666 106,441 114,542 92,368 210,089 105,656 68,411 7.68%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -11.18% -274.38% 32.37% 57.64% 15.15% 10.58% -18.39% -
ROE -1.10% -3.37% 2.63% 0.94% 0.62% 3.13% -9.77% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.02 1.78 10.81 2.64 7.39 53.32 66.41 -32.96%
EPS -1.62 -4.89 3.50 1.52 1.12 5.64 -12.21 -28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.33 1.62 1.82 1.80 1.25 2.73%
Adjusted Per Share Value based on latest NOSH - 108,333
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.35 0.10 0.67 0.13 0.84 3.03 2.45 -27.68%
EPS -0.09 -0.28 0.22 0.08 0.13 0.32 -0.45 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.0831 0.082 0.0806 0.2059 0.1024 0.046 10.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.80 0.98 0.93 1.01 1.00 0.91 0.83 -
P/RPS 13.29 54.99 8.60 38.30 13.53 1.71 1.25 48.26%
P/EPS -49.38 -20.04 26.57 66.45 89.29 16.13 -6.80 39.13%
EY -2.02 -4.99 3.76 1.50 1.12 6.20 -14.71 -28.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.70 0.62 0.55 0.51 0.66 -3.28%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 28/11/08 27/11/07 23/11/06 19/10/05 22/10/04 -
Price 0.79 1.14 0.78 1.00 0.98 0.98 0.80 -
P/RPS 13.12 63.97 7.21 37.92 13.26 1.84 1.20 48.95%
P/EPS -48.77 -23.31 22.29 65.79 87.50 17.38 -6.55 39.71%
EY -2.05 -4.29 4.49 1.52 1.14 5.76 -15.26 -28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.79 0.59 0.62 0.54 0.54 0.64 -2.79%

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