[IBHD] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -19.32%
YoY- -78.12%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 21,568 16,897 13,166 7,237 37,435 11,248 28,696 -17.31%
PBT 5,346 -3,410 -5,048 4,004 1,471 -2,326 1,408 143.18%
Tax -2,171 -72 529 -3,248 -516 2,831 -348 238.50%
NP 3,175 -3,482 -4,519 756 955 505 1,060 107.65%
-
NP to SH 3,188 -3,441 -4,535 764 947 510 1,091 104.25%
-
Tax Rate 40.61% - - 81.12% 35.08% - 24.72% -
Total Cost 18,393 20,379 17,685 6,481 36,480 10,743 27,636 -23.75%
-
Net Worth 1,181,705 1,166,968 1,174,520 1,185,161 1,129,626 1,139,275 1,138,777 2.49%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,181,705 1,166,968 1,174,520 1,185,161 1,129,626 1,139,275 1,138,777 2.49%
NOSH 1,136,491 1,136,068 1,118,591 1,118,442 1,118,442 1,116,936 1,116,448 1.19%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 14.72% -20.61% -34.32% 10.45% 2.55% 4.49% 3.69% -
ROE 0.27% -0.29% -0.39% 0.06% 0.08% 0.04% 0.10% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.90 1.49 1.18 0.65 3.35 1.01 2.57 -18.22%
EPS 0.28 -0.30 -0.41 0.07 0.08 0.05 0.10 98.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.05 1.06 1.01 1.02 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 1,118,442
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.16 0.91 0.71 0.39 2.02 0.61 1.55 -17.55%
EPS 0.17 -0.19 -0.24 0.04 0.05 0.03 0.06 100.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6362 0.6283 0.6324 0.6381 0.6082 0.6134 0.6131 2.49%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.265 0.29 0.31 0.25 0.18 0.155 0.14 -
P/RPS 13.96 19.45 26.34 38.62 5.38 15.39 5.45 87.10%
P/EPS 94.45 -95.48 -76.46 365.86 212.59 339.46 143.27 -24.23%
EY 1.06 -1.05 -1.31 0.27 0.47 0.29 0.70 31.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.24 0.18 0.15 0.14 47.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 27/05/21 25/02/21 26/11/20 14/08/20 12/06/20 -
Price 0.28 0.29 0.30 0.235 0.185 0.17 0.165 -
P/RPS 14.75 19.45 25.49 36.31 5.53 16.88 6.42 74.02%
P/EPS 99.80 -95.48 -74.00 343.91 218.49 372.31 168.85 -29.54%
EY 1.00 -1.05 -1.35 0.29 0.46 0.27 0.59 42.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.22 0.18 0.17 0.16 41.69%

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