[IBHD] QoQ 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- -40.8%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 475 392 1,631 183 742 1,511 2,610 -67.91%
PBT 484 625 700 446 116 638 316 32.90%
Tax 41 -109 -159 -121 433 -108 -123 -
NP 525 516 541 325 549 530 193 94.98%
-
NP to SH 525 516 541 325 549 530 193 94.98%
-
Tax Rate -8.47% 17.44% 22.71% 27.13% -373.28% 16.93% 38.92% -
Total Cost -50 -124 1,090 -142 193 981 2,417 -
-
Net Worth 150,652 150,213 166,543 175,499 168,552 3,233,000 81,033 51.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,121 - - - 890 -
Div Payout % - - 392.16% - - - 461.39% -
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 150,652 150,213 166,543 175,499 168,552 3,233,000 81,033 51.25%
NOSH 114,130 114,666 106,078 108,333 96,315 1,766,666 44,523 87.40%
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 110.53% 131.63% 33.17% 177.60% 73.99% 35.08% 7.39% -
ROE 0.35% 0.34% 0.32% 0.19% 0.33% 0.02% 0.24% -
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 0.42 0.34 1.54 0.17 0.77 0.09 5.86 -82.77%
EPS 0.46 0.45 0.51 0.30 0.57 0.03 0.26 46.33%
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 0.03 0.02 0.09 0.01 0.04 0.08 0.14 -64.22%
EPS 0.03 0.03 0.03 0.02 0.03 0.03 0.01 108.14%
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.05 -
NAPS 0.0811 0.0809 0.0897 0.0945 0.0908 1.7407 0.0436 51.30%
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 223.46 321.77 65.04 597.91 151.87 1,262.74 15.18 501.63%
P/EPS 202.17 244.44 196.08 336.67 205.26 3,600.00 205.32 -1.02%
EY 0.49 0.41 0.51 0.30 0.49 0.03 0.49 0.00%
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 235.47 315.92 62.44 591.99 137.59 1,788.88 16.89 480.18%
P/EPS 213.04 240.00 188.24 333.33 185.96 5,100.00 228.39 -4.53%
EY 0.47 0.42 0.53 0.30 0.54 0.02 0.44 4.49%
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