[IBHD] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[IBHD] I-BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -79.37%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 68,162 77,389 70,649 44,914 55,662 35,538 33,802 59.40%
PBT 17,984 17,416 25,684 8,359 36,197 3,689 8,015 71.13%
Tax -4,318 -3,177 -6,269 -2,241 -6,600 -1,020 -1,236 129.71%
NP 13,666 14,239 19,415 6,118 29,597 2,669 6,779 59.37%
-
NP to SH 13,665 14,237 19,406 6,103 29,578 2,677 6,788 59.23%
-
Tax Rate 24.01% 18.24% 24.41% 26.81% 18.23% 27.65% 15.42% -
Total Cost 54,496 63,150 51,234 38,796 26,065 32,869 27,023 59.41%
-
Net Worth 1,029,826 274,227 241,719 222,445 216,563 186,820 184,816 213.32%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 68 - - -
Div Payout % - - - - 0.23% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,029,826 274,227 241,719 222,445 216,563 186,820 184,816 213.32%
NOSH 990,217 228,523 114,018 114,074 113,980 113,914 114,084 320.68%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.05% 18.40% 27.48% 13.62% 53.17% 7.51% 20.06% -
ROE 1.33% 5.19% 8.03% 2.74% 13.66% 1.43% 3.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.88 33.86 61.96 39.37 48.83 31.20 29.63 -62.12%
EPS 1.38 6.23 17.02 5.35 25.95 2.35 5.95 -62.15%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.04 1.20 2.12 1.95 1.90 1.64 1.62 -25.52%
Adjusted Per Share Value based on latest NOSH - 114,074
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.67 4.17 3.80 2.42 3.00 1.91 1.82 59.40%
EPS 0.74 0.77 1.04 0.33 1.59 0.14 0.37 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5545 0.1476 0.1301 0.1198 0.1166 0.1006 0.0995 213.34%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.62 1.10 3.35 2.90 2.52 2.80 2.51 -
P/RPS 9.01 3.25 5.41 7.37 5.16 8.98 8.47 4.19%
P/EPS 44.93 17.66 19.68 54.21 9.71 119.15 42.18 4.28%
EY 2.23 5.66 5.08 1.84 10.30 0.84 2.37 -3.96%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.60 0.92 1.58 1.49 1.33 1.71 1.55 -46.79%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 13/11/14 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 -
Price 0.61 0.725 1.88 3.34 2.96 2.66 2.73 -
P/RPS 8.86 2.14 3.03 8.48 6.06 8.53 9.21 -2.54%
P/EPS 44.20 11.64 11.05 62.43 11.41 113.19 45.88 -2.44%
EY 2.26 8.59 9.05 1.60 8.77 0.88 2.18 2.42%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.59 0.60 0.89 1.71 1.56 1.62 1.69 -50.32%

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