[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[IBHD] I-BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -111.24%
YoY- -433.72%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,758 1,897 1,640 1,467 95,765 12,385 867 252.10%
PBT 926 -5,275 -3,491 -1,681 16,148 4,083 1,109 -11.29%
Tax -65 70 146 -41 -826 -74 -68 -2.95%
NP 861 -5,205 -3,345 -1,722 15,322 4,009 1,041 -11.85%
-
NP to SH 861 -5,205 -3,345 -1,722 15,322 4,009 1,041 -11.85%
-
Tax Rate 7.02% - - - 5.12% 1.81% 6.13% -
Total Cost 4,897 7,102 4,985 3,189 80,443 8,376 -174 -
-
Net Worth 160,507 154,340 156,597 161,570 163,860 152,342 151,002 4.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 31 - - - 5,320 - - -
Div Payout % 3.70% - - - 34.72% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 160,507 154,340 156,597 161,570 163,860 152,342 151,002 4.14%
NOSH 106,296 106,441 106,528 106,296 106,402 114,542 114,395 -4.76%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.95% -274.38% -203.96% -117.38% 16.00% 32.37% 120.07% -
ROE 0.54% -3.37% -2.14% -1.07% 9.35% 2.63% 0.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.42 1.78 1.54 1.38 90.00 10.81 0.76 269.17%
EPS 0.81 -4.89 -3.14 -1.62 14.40 3.50 0.91 -7.44%
DPS 0.03 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.51 1.45 1.47 1.52 1.54 1.33 1.32 9.35%
Adjusted Per Share Value based on latest NOSH - 106,296
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.31 0.10 0.09 0.08 5.16 0.67 0.05 236.37%
EPS 0.05 -0.28 -0.18 -0.09 0.82 0.22 0.06 -11.41%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.0864 0.0831 0.0843 0.087 0.0882 0.082 0.0813 4.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.93 0.98 0.89 0.75 0.98 0.93 0.93 -
P/RPS 17.17 54.99 57.81 54.34 1.09 8.60 122.71 -72.95%
P/EPS 114.81 -20.04 -28.34 -46.30 6.81 26.57 102.20 8.04%
EY 0.87 -4.99 -3.53 -2.16 14.69 3.76 0.98 -7.61%
DY 0.03 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.62 0.68 0.61 0.49 0.64 0.70 0.70 -7.75%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 30/11/09 25/08/09 29/05/09 10/02/09 28/11/08 26/08/08 -
Price 0.91 1.14 0.99 0.89 0.99 0.78 0.98 -
P/RPS 16.80 63.97 64.31 64.49 1.10 7.21 129.31 -74.25%
P/EPS 112.35 -23.31 -31.53 -54.94 6.88 22.29 107.69 2.85%
EY 0.89 -4.29 -3.17 -1.82 14.55 4.49 0.93 -2.88%
DY 0.03 0.00 0.00 0.00 5.05 0.00 0.00 -
P/NAPS 0.60 0.79 0.67 0.59 0.64 0.59 0.74 -13.01%

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