[IBHD] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.9%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 16,513 1,734 1,568 4,067 3,248 4,506 6,044 95.07%
PBT 5,444 2,218 2,500 1,900 1,600 1,508 2,552 65.48%
Tax -98 -136 -436 45 272 650 -432 -62.70%
NP 5,345 2,082 2,064 1,945 1,872 2,158 2,120 84.93%
-
NP to SH 5,345 2,082 2,064 1,945 1,872 2,158 2,120 84.93%
-
Tax Rate 1.80% 6.13% 17.44% -2.37% -17.00% -43.10% 16.93% -
Total Cost 11,168 -348 -496 2,122 1,376 2,348 3,924 100.44%
-
Net Worth 152,341 151,002 150,213 150,426 149,636 149,861 3,233,000 -86.88%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,916 - - - -
Div Payout % - - - 98.52% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 152,341 151,002 150,213 150,426 149,636 149,861 3,233,000 -86.88%
NOSH 114,542 114,395 114,666 95,812 92,368 85,634 1,766,666 -83.78%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 32.37% 120.07% 131.63% 47.82% 57.64% 47.89% 35.08% -
ROE 3.51% 1.38% 1.37% 1.29% 1.25% 1.44% 0.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.42 1.52 1.37 4.24 3.52 5.26 0.34 1107.88%
EPS 4.67 1.82 1.80 2.03 2.03 2.52 0.12 1040.75%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.31 1.57 1.62 1.75 1.83 -19.11%
Adjusted Per Share Value based on latest NOSH - 106,078
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.89 0.09 0.08 0.22 0.17 0.24 0.33 93.40%
EPS 0.29 0.11 0.11 0.10 0.10 0.12 0.11 90.50%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.082 0.0813 0.0809 0.081 0.0806 0.0807 1.7407 -86.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.93 0.93 1.10 1.00 1.01 1.17 1.08 -
P/RPS 6.45 61.35 80.44 23.56 28.72 22.24 315.69 -92.47%
P/EPS 19.93 51.10 61.11 49.26 49.84 46.43 900.00 -92.05%
EY 5.02 1.96 1.64 2.03 2.01 2.15 0.11 1168.19%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.84 0.64 0.62 0.67 0.59 12.03%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 26/08/08 27/05/08 27/02/08 27/11/07 28/08/07 24/04/07 -
Price 0.78 0.98 1.08 0.96 1.00 1.06 1.53 -
P/RPS 5.41 64.65 78.98 22.62 28.44 20.14 447.22 -94.68%
P/EPS 16.71 53.85 60.00 47.29 49.34 42.06 1,275.00 -94.39%
EY 5.98 1.86 1.67 2.11 2.03 2.38 0.08 1660.60%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.82 0.61 0.62 0.61 0.84 -20.93%

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