[IBHD] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[IBHD] I-BHD
Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -79.18%
YoY- 32.83%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 819 1,467 392 1,511 7,521 15,492 15,208 -38.53%
PBT -1,450 -1,681 625 638 434 1,672 -603 15.73%
Tax 0 -41 -109 -108 -35 -17 7 -
NP -1,450 -1,722 516 530 399 1,655 -596 15.96%
-
NP to SH -1,450 -1,722 516 530 399 1,655 -596 15.96%
-
Tax Rate - - 17.44% 16.93% 8.06% 1.02% - -
Total Cost 2,269 3,189 -124 981 7,122 13,837 15,804 -27.62%
-
Net Worth 158,860 161,570 150,213 3,233,000 527,250 202,277 60,038 17.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 158,860 161,570 150,213 3,233,000 527,250 202,277 60,038 17.59%
NOSH 106,617 106,296 114,666 1,766,666 284,999 114,930 43,823 15.96%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -177.05% -117.38% 131.63% 35.08% 5.31% 10.68% -3.92% -
ROE -0.91% -1.07% 0.34% 0.02% 0.08% 0.82% -0.99% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.77 1.38 0.34 0.09 2.64 13.48 34.70 -46.97%
EPS -1.36 -1.62 0.45 0.03 -0.14 1.44 -1.36 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.52 1.31 1.83 1.85 1.76 1.37 1.40%
Adjusted Per Share Value based on latest NOSH - 1,766,666
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.04 0.08 0.02 0.08 0.40 0.83 0.82 -39.53%
EPS -0.08 -0.09 0.03 0.03 0.02 0.09 -0.03 17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0855 0.087 0.0809 1.7407 0.2839 0.1089 0.0323 17.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.89 0.75 1.10 1.08 1.04 0.77 1.11 -
P/RPS 115.86 54.34 321.77 1,262.74 39.41 5.71 3.20 81.83%
P/EPS -65.44 -46.30 244.44 3,600.00 742.86 53.47 -81.62 -3.61%
EY -1.53 -2.16 0.41 0.03 0.13 1.87 -1.23 3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.84 0.59 0.56 0.44 0.81 -4.87%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 29/05/09 27/05/08 24/04/07 26/05/06 31/05/05 13/05/04 -
Price 0.91 0.89 1.08 1.53 1.05 0.75 0.93 -
P/RPS 118.46 64.49 315.92 1,788.88 39.79 5.56 2.68 87.98%
P/EPS -66.91 -54.94 240.00 5,100.00 750.00 52.08 -68.38 -0.36%
EY -1.49 -1.82 0.42 0.02 0.13 1.92 -1.46 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.82 0.84 0.57 0.43 0.68 -1.79%

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