[IBHD] QoQ Cumulative 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- -436.05%
YoY- 8.8%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 19,591 8,650 27,229 16,654 11,292 4,582 9,937 57.29%
PBT 3,919 834 1,813 -1,669 -369 -222 3,829 1.56%
Tax -281 -92 -752 -112 -66 -21 -366 -16.16%
NP 3,638 742 1,061 -1,781 -435 -243 3,463 3.34%
-
NP to SH 3,788 819 1,338 -1,576 -294 -165 2,514 31.46%
-
Tax Rate 7.17% 11.03% 41.48% - - - 9.56% -
Total Cost 15,953 7,908 26,168 18,435 11,727 4,825 6,474 82.53%
-
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 2.30% 0.50% 0.89% -0.99% -0.19% -0.11% 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 18.46 8.13 25.59 15.64 10.75 4.44 9.33 57.66%
EPS 3.57 0.77 1.17 -1.48 -0.28 -0.16 2.36 31.80%
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 1.05 0.47 1.47 0.90 0.61 0.25 0.54 55.84%
EPS 0.20 0.04 0.07 -0.08 -0.02 -0.01 0.14 26.87%
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 4.12 8.98 2.70 4.73 7.62 18.91 8.58 -38.70%
P/EPS 21.29 94.81 54.87 -50.00 -292.86 -525.00 33.90 -26.68%
EY 4.70 1.05 1.82 -2.00 -0.34 -0.19 2.95 36.45%
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 4.77 9.22 2.58 4.48 6.97 18.91 9.65 -37.51%
P/EPS 24.65 97.40 52.49 -47.30 -267.86 -525.00 38.14 -25.26%
EY 4.06 1.03 1.91 -2.11 -0.37 -0.19 2.62 33.94%
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