[IBHD] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[IBHD] I-BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.79%
YoY- -46.79%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,568 4,067 3,248 4,506 6,044 18,140 20,706 -82.07%
PBT 2,500 1,900 1,600 1,508 2,552 2,831 3,353 -17.76%
Tax -436 45 272 650 -432 -285 -216 59.65%
NP 2,064 1,945 1,872 2,158 2,120 2,546 3,137 -24.33%
-
NP to SH 2,064 1,945 1,872 2,158 2,120 2,546 3,137 -24.33%
-
Tax Rate 17.44% -2.37% -17.00% -43.10% 16.93% 10.07% 6.44% -
Total Cost -496 2,122 1,376 2,348 3,924 15,594 17,569 -
-
Net Worth 150,213 150,426 149,636 149,861 3,233,000 669,971 382,362 -46.32%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,916 - - - 7,362 - -
Div Payout % - 98.52% - - - 289.17% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 150,213 150,426 149,636 149,861 3,233,000 669,971 382,362 -46.32%
NOSH 114,666 95,812 92,368 85,634 1,766,666 368,115 210,089 -33.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 131.63% 47.82% 57.64% 47.89% 35.08% 14.04% 15.15% -
ROE 1.37% 1.29% 1.25% 1.44% 0.07% 0.38% 0.82% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.37 4.24 3.52 5.26 0.34 4.93 9.86 -73.14%
EPS 1.80 2.03 2.03 2.52 0.12 3.37 1.49 13.41%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.31 1.57 1.62 1.75 1.83 1.82 1.82 -19.66%
Adjusted Per Share Value based on latest NOSH - 96,315
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.08 0.22 0.17 0.24 0.33 0.98 1.11 -82.65%
EPS 0.11 0.10 0.10 0.12 0.11 0.14 0.17 -25.16%
DPS 0.00 0.10 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.0809 0.081 0.0806 0.0807 1.7407 0.3607 0.2059 -46.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.10 1.00 1.01 1.17 1.08 0.89 1.00 -
P/RPS 80.44 23.56 28.72 22.24 315.69 18.06 10.15 296.99%
P/EPS 61.11 49.26 49.84 46.43 900.00 128.68 66.96 -5.90%
EY 1.64 2.03 2.01 2.15 0.11 0.78 1.49 6.59%
DY 0.00 2.00 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 0.84 0.64 0.62 0.67 0.59 0.49 0.55 32.58%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 27/02/08 27/11/07 28/08/07 24/04/07 27/02/07 23/11/06 -
Price 1.08 0.96 1.00 1.06 1.53 0.99 0.98 -
P/RPS 78.98 22.62 28.44 20.14 447.22 20.09 9.94 297.68%
P/EPS 60.00 47.29 49.34 42.06 1,275.00 143.14 65.63 -5.79%
EY 1.67 2.11 2.03 2.38 0.08 0.70 1.52 6.46%
DY 0.00 2.08 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 0.82 0.61 0.62 0.61 0.84 0.54 0.54 32.07%

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