[IHB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 10.91%
YoY- -152.97%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 80,840 45,083 181,848 130,762 83,623 49,503 183,241 -42.13%
PBT -3,817 -743 1,713 356 -706 1,305 6,537 -
Tax -102 -281 -1,410 -1,094 -496 -538 -2,783 -89.03%
NP -3,919 -1,024 303 -738 -1,202 767 3,754 -
-
NP to SH -3,918 -1,024 271 -1,070 -1,201 760 3,883 -
-
Tax Rate - - 82.31% 307.30% - 41.23% 42.57% -
Total Cost 84,759 46,107 181,545 131,500 84,825 48,736 179,487 -39.44%
-
Net Worth 85,069 87,943 87,191 87,764 87,673 89,269 88,685 -2.74%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 85,069 87,943 87,191 87,764 87,673 89,269 88,685 -2.74%
NOSH 119,816 120,470 117,826 120,224 120,100 120,634 119,845 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.85% -2.27% 0.17% -0.56% -1.44% 1.55% 2.05% -
ROE -4.61% -1.16% 0.31% -1.22% -1.37% 0.85% 4.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 67.47 37.42 154.34 108.76 69.63 41.04 152.90 -42.12%
EPS -3.27 -0.85 0.23 -0.89 -1.00 0.63 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.73 0.74 0.73 0.73 0.74 0.74 -2.72%
Adjusted Per Share Value based on latest NOSH - 119,090
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.00 10.59 42.73 30.73 19.65 11.63 43.06 -42.12%
EPS -0.92 -0.24 0.06 -0.25 -0.28 0.18 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1999 0.2067 0.2049 0.2062 0.206 0.2098 0.2084 -2.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.495 0.515 0.49 0.415 0.40 0.40 0.43 -
P/RPS 0.73 1.38 0.32 0.38 0.57 0.97 0.28 89.76%
P/EPS -15.14 -60.59 213.04 -46.63 -40.00 63.49 13.27 -
EY -6.61 -1.65 0.47 -2.14 -2.50 1.58 7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.66 0.57 0.55 0.54 0.58 13.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.47 0.42 0.575 0.43 0.405 0.44 0.40 -
P/RPS 0.70 1.12 0.37 0.40 0.58 1.07 0.26 93.88%
P/EPS -14.37 -49.41 250.00 -48.31 -40.50 69.84 12.35 -
EY -6.96 -2.02 0.40 -2.07 -2.47 1.43 8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.78 0.59 0.55 0.59 0.54 14.35%

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