[IBHD] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[IBHD] I-BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -78.18%
YoY- 74.74%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 8,650 27,229 16,654 11,292 4,582 9,937 6,423 21.92%
PBT 834 1,813 -1,669 -369 -222 3,829 -630 -
Tax -92 -752 -112 -66 -21 -366 -88 3.00%
NP 742 1,061 -1,781 -435 -243 3,463 -718 -
-
NP to SH 819 1,338 -1,576 -294 -165 2,514 -1,728 -
-
Tax Rate 11.03% 41.48% - - - 9.56% - -
Total Cost 7,908 26,168 18,435 11,727 4,825 6,474 7,141 7.03%
-
Net Worth 162,736 151,096 159,729 158,549 155,718 160,853 156,800 2.50%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 10 - - - 10 - -
Div Payout % - 0.80% - - - 0.42% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 162,736 151,096 159,729 158,549 155,718 160,853 156,800 2.50%
NOSH 106,363 106,406 106,486 104,999 103,125 106,525 106,666 -0.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.58% 3.90% -10.69% -3.85% -5.30% 34.85% -11.18% -
ROE 0.50% 0.89% -0.99% -0.19% -0.11% 1.56% -1.10% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.13 25.59 15.64 10.75 4.44 9.33 6.02 22.15%
EPS 0.77 1.17 -1.48 -0.28 -0.16 2.36 -1.62 -
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.53 1.42 1.50 1.51 1.51 1.51 1.47 2.70%
Adjusted Per Share Value based on latest NOSH - 107,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.47 1.47 0.90 0.61 0.25 0.54 0.35 21.69%
EPS 0.04 0.07 -0.08 -0.02 -0.01 0.14 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0814 0.086 0.0854 0.0838 0.0866 0.0844 2.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.73 0.69 0.74 0.82 0.84 0.80 0.80 -
P/RPS 8.98 2.70 4.73 7.62 18.91 8.58 13.29 -22.97%
P/EPS 94.81 54.87 -50.00 -292.86 -525.00 33.90 -49.38 -
EY 1.05 1.82 -2.00 -0.34 -0.19 2.95 -2.02 -
DY 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.48 0.49 0.49 0.54 0.56 0.53 0.54 -7.54%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 24/11/11 22/08/11 25/05/11 28/02/11 29/11/10 -
Price 0.75 0.66 0.70 0.75 0.84 0.90 0.79 -
P/RPS 9.22 2.58 4.48 6.97 18.91 9.65 13.12 -20.93%
P/EPS 97.40 52.49 -47.30 -267.86 -525.00 38.14 -48.77 -
EY 1.03 1.91 -2.11 -0.37 -0.19 2.62 -2.05 -
DY 0.00 0.02 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.49 0.46 0.47 0.50 0.56 0.60 0.54 -6.26%

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