[IHB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 92.23%
YoY- -47.7%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 130,762 83,623 49,503 183,241 128,866 79,146 42,053 112.89%
PBT 356 -706 1,305 6,537 3,335 1,310 1,142 -53.99%
Tax -1,094 -496 -538 -2,783 -1,457 -602 -465 76.80%
NP -738 -1,202 767 3,754 1,878 708 677 -
-
NP to SH -1,070 -1,201 760 3,883 2,020 855 785 -
-
Tax Rate 307.30% - 41.23% 42.57% 43.69% 45.95% 40.72% -
Total Cost 131,500 84,825 48,736 179,487 126,988 78,438 41,376 116.01%
-
Net Worth 87,764 87,673 89,269 88,685 86,571 85,499 85,746 1.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 87,764 87,673 89,269 88,685 86,571 85,499 85,746 1.56%
NOSH 120,224 120,100 120,634 119,845 120,238 120,422 120,769 -0.30%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.56% -1.44% 1.55% 2.05% 1.46% 0.89% 1.61% -
ROE -1.22% -1.37% 0.85% 4.38% 2.33% 1.00% 0.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 108.76 69.63 41.04 152.90 107.18 65.72 34.82 113.53%
EPS -0.89 -1.00 0.63 3.24 1.68 0.71 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.74 0.74 0.72 0.71 0.71 1.86%
Adjusted Per Share Value based on latest NOSH - 120,193
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.73 19.65 11.63 43.06 30.28 18.60 9.88 112.93%
EPS -0.25 -0.28 0.18 0.91 0.47 0.20 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.206 0.2098 0.2084 0.2034 0.2009 0.2015 1.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.415 0.40 0.40 0.43 0.43 0.50 0.53 -
P/RPS 0.38 0.57 0.97 0.28 0.40 0.76 1.52 -60.28%
P/EPS -46.63 -40.00 63.49 13.27 25.60 70.42 81.54 -
EY -2.14 -2.50 1.58 7.53 3.91 1.42 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.54 0.58 0.60 0.70 0.75 -16.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 28/02/13 28/11/12 30/08/12 28/05/12 -
Price 0.43 0.405 0.44 0.40 0.43 0.47 0.47 -
P/RPS 0.40 0.58 1.07 0.26 0.40 0.72 1.35 -55.52%
P/EPS -48.31 -40.50 69.84 12.35 25.60 66.20 72.31 -
EY -2.07 -2.47 1.43 8.10 3.91 1.51 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.59 0.54 0.60 0.66 0.66 -7.19%

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