[IBHD] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[IBHD] I-BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -115.22%
YoY- -433.72%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 8,650 4,582 819 1,467 392 1,511 7,521 2.35%
PBT 834 -222 -1,450 -1,681 625 638 434 11.49%
Tax -92 -21 0 -41 -109 -108 -35 17.45%
NP 742 -243 -1,450 -1,722 516 530 399 10.88%
-
NP to SH 819 -165 -1,450 -1,722 516 530 399 12.72%
-
Tax Rate 11.03% - - - 17.44% 16.93% 8.06% -
Total Cost 7,908 4,825 2,269 3,189 -124 981 7,122 1.75%
-
Net Worth 162,736 155,718 158,860 161,570 150,213 3,233,000 527,250 -17.77%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 162,736 155,718 158,860 161,570 150,213 3,233,000 527,250 -17.77%
NOSH 106,363 103,125 106,617 106,296 114,666 1,766,666 284,999 -15.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.58% -5.30% -177.05% -117.38% 131.63% 35.08% 5.31% -
ROE 0.50% -0.11% -0.91% -1.07% 0.34% 0.02% 0.08% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.13 4.44 0.77 1.38 0.34 0.09 2.64 20.59%
EPS 0.77 -0.16 -1.36 -1.62 0.45 0.03 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.49 1.52 1.31 1.83 1.85 -3.11%
Adjusted Per Share Value based on latest NOSH - 106,296
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.47 0.25 0.04 0.08 0.02 0.08 0.40 2.72%
EPS 0.04 -0.01 -0.08 -0.09 0.03 0.03 0.02 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0838 0.0855 0.087 0.0809 1.7407 0.2839 -17.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.73 0.84 0.89 0.75 1.10 1.08 1.04 -
P/RPS 8.98 18.91 115.86 54.34 321.77 1,262.74 39.41 -21.82%
P/EPS 94.81 -525.00 -65.44 -46.30 244.44 3,600.00 742.86 -29.02%
EY 1.05 -0.19 -1.53 -2.16 0.41 0.03 0.13 41.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.60 0.49 0.84 0.59 0.56 -2.53%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 17/05/10 29/05/09 27/05/08 24/04/07 26/05/06 -
Price 0.75 0.84 0.91 0.89 1.08 1.53 1.05 -
P/RPS 9.22 18.91 118.46 64.49 315.92 1,788.88 39.79 -21.61%
P/EPS 97.40 -525.00 -66.91 -54.94 240.00 5,100.00 750.00 -28.81%
EY 1.03 -0.19 -1.49 -1.82 0.42 0.02 0.13 41.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.61 0.59 0.82 0.84 0.57 -2.48%

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