[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[IBHD] I-BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 30.12%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 867 392 4,067 2,436 2,253 1,511 18,140 -86.85%
PBT 1,109 625 1,900 1,200 754 638 2,831 -46.49%
Tax -68 -109 45 204 325 -108 -285 -61.56%
NP 1,041 516 1,945 1,404 1,079 530 2,546 -44.94%
-
NP to SH 1,041 516 1,945 1,404 1,079 530 2,546 -44.94%
-
Tax Rate 6.13% 17.44% -2.37% -17.00% -43.10% 16.93% 10.07% -
Total Cost -174 -124 2,122 1,032 1,174 981 15,594 -
-
Net Worth 151,002 150,213 150,426 149,636 149,861 3,233,000 669,971 -62.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,916 - - - 7,362 -
Div Payout % - - 98.52% - - - 289.17% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 151,002 150,213 150,426 149,636 149,861 3,233,000 669,971 -62.99%
NOSH 114,395 114,666 95,812 92,368 85,634 1,766,666 368,115 -54.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 120.07% 131.63% 47.82% 57.64% 47.89% 35.08% 14.04% -
ROE 0.69% 0.34% 1.29% 0.94% 0.72% 0.02% 0.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.76 0.34 4.24 2.64 2.63 0.09 4.93 -71.28%
EPS 0.91 0.45 2.03 1.52 1.26 0.03 3.37 -58.25%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.32 1.31 1.57 1.62 1.75 1.83 1.82 -19.29%
Adjusted Per Share Value based on latest NOSH - 108,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.05 0.02 0.22 0.13 0.12 0.08 0.98 -86.26%
EPS 0.06 0.03 0.10 0.08 0.06 0.03 0.14 -43.18%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.40 -
NAPS 0.0813 0.0809 0.081 0.0806 0.0807 1.7407 0.3607 -62.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.93 1.10 1.00 1.01 1.17 1.08 0.89 -
P/RPS 122.71 321.77 23.56 38.30 44.47 1,262.74 18.06 259.15%
P/EPS 102.20 244.44 49.26 66.45 92.86 3,600.00 128.68 -14.25%
EY 0.98 0.41 2.03 1.50 1.08 0.03 0.78 16.45%
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.25 -
P/NAPS 0.70 0.84 0.64 0.62 0.67 0.59 0.49 26.87%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 27/02/08 27/11/07 28/08/07 24/04/07 27/02/07 -
Price 0.98 1.08 0.96 1.00 1.06 1.53 0.99 -
P/RPS 129.31 315.92 22.62 37.92 40.29 1,788.88 20.09 246.41%
P/EPS 107.69 240.00 47.29 65.79 84.13 5,100.00 143.14 -17.29%
EY 0.93 0.42 2.11 1.52 1.19 0.02 0.70 20.87%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.02 -
P/NAPS 0.74 0.82 0.61 0.62 0.61 0.84 0.54 23.39%

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