[IBHD] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -257.37%
YoY- 8.8%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 39,182 34,600 27,229 22,205 22,584 18,328 9,937 149.79%
PBT 7,838 3,336 1,813 -2,225 -738 -888 3,829 61.28%
Tax -562 -368 -752 -149 -132 -84 -366 33.13%
NP 7,276 2,968 1,061 -2,374 -870 -972 3,463 64.11%
-
NP to SH 7,576 3,276 1,338 -2,101 -588 -660 2,514 108.77%
-
Tax Rate 7.17% 11.03% 41.48% - - - 9.56% -
Total Cost 31,906 31,632 26,168 24,579 23,454 19,300 6,474 189.88%
-
Net Worth 164,464 162,736 151,096 159,729 158,549 155,718 160,853 1.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 10 - - - 10 -
Div Payout % - - 0.80% - - - 0.42% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 164,464 162,736 151,096 159,729 158,549 155,718 160,853 1.49%
NOSH 106,106 106,363 106,406 106,486 104,999 103,125 106,525 -0.26%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.57% 8.58% 3.90% -10.69% -3.85% -5.30% 34.85% -
ROE 4.61% 2.01% 0.89% -1.32% -0.37% -0.42% 1.56% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.93 32.53 25.59 20.85 21.51 17.77 9.33 150.43%
EPS 7.14 3.08 1.17 -1.97 -0.56 -0.64 2.36 109.32%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 1.55 1.53 1.42 1.50 1.51 1.51 1.51 1.75%
Adjusted Per Share Value based on latest NOSH - 106,833
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.11 1.86 1.47 1.20 1.22 0.99 0.54 148.28%
EPS 0.41 0.18 0.07 -0.11 -0.03 -0.04 0.14 104.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.0876 0.0814 0.086 0.0854 0.0838 0.0866 1.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.76 0.73 0.69 0.74 0.82 0.84 0.80 -
P/RPS 2.06 2.24 2.70 3.55 3.81 4.73 8.58 -61.40%
P/EPS 10.64 23.70 54.87 -37.50 -146.43 -131.25 33.90 -53.84%
EY 9.39 4.22 1.82 -2.67 -0.68 -0.76 2.95 116.53%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
P/NAPS 0.49 0.48 0.49 0.49 0.54 0.56 0.53 -5.10%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 27/02/12 24/11/11 22/08/11 25/05/11 28/02/11 -
Price 0.88 0.75 0.66 0.70 0.75 0.84 0.90 -
P/RPS 2.38 2.31 2.58 3.36 3.49 4.73 9.65 -60.70%
P/EPS 12.32 24.35 52.49 -35.47 -133.93 -131.25 38.14 -52.95%
EY 8.11 4.11 1.91 -2.82 -0.75 -0.76 2.62 112.54%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.01 -
P/NAPS 0.57 0.49 0.46 0.47 0.50 0.56 0.60 -3.36%

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