[IBHD] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[IBHD] I-BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -68.75%
YoY- -83.04%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 7,237 37,435 11,248 28,696 47,160 42,246 42,207 -68.97%
PBT 4,004 1,471 -2,326 1,408 5,001 11,704 14,912 -58.21%
Tax -3,248 -516 2,831 -348 -1,482 -6,665 -4,079 -14.03%
NP 756 955 505 1,060 3,519 5,039 10,833 -82.91%
-
NP to SH 764 947 510 1,091 3,491 5,027 10,825 -82.78%
-
Tax Rate 81.12% 35.08% - 24.72% 29.63% 56.95% 27.35% -
Total Cost 6,481 36,480 10,743 27,636 43,641 37,207 31,374 -64.88%
-
Net Worth 1,185,161 1,129,626 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 9.05%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,185,161 1,129,626 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 9.05%
NOSH 1,118,442 1,118,442 1,116,936 1,116,448 1,090,578 1,014,671 1,014,235 6.70%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.45% 2.55% 4.49% 3.69% 7.46% 11.93% 25.67% -
ROE 0.06% 0.08% 0.04% 0.10% 0.32% 0.49% 1.04% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.65 3.35 1.01 2.57 4.39 3.98 3.98 -69.95%
EPS 0.07 0.08 0.05 0.10 0.32 0.47 1.02 -83.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.01 1.02 1.02 1.02 0.97 0.98 5.34%
Adjusted Per Share Value based on latest NOSH - 1,116,448
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.39 2.02 0.61 1.55 2.54 2.27 2.27 -68.92%
EPS 0.04 0.05 0.03 0.06 0.19 0.27 0.58 -83.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6381 0.6082 0.6134 0.6131 0.5903 0.5543 0.56 9.05%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.25 0.18 0.155 0.14 0.245 0.285 0.39 -
P/RPS 38.62 5.38 15.39 5.45 5.58 7.16 9.81 148.28%
P/EPS 365.86 212.59 339.46 143.27 75.44 60.17 38.24 347.60%
EY 0.27 0.47 0.29 0.70 1.33 1.66 2.62 -77.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.15 0.14 0.24 0.29 0.40 -28.75%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 14/08/20 12/06/20 27/02/20 28/11/19 29/08/19 -
Price 0.235 0.185 0.17 0.165 0.21 0.21 0.32 -
P/RPS 36.31 5.53 16.88 6.42 4.79 5.28 8.05 171.75%
P/EPS 343.91 218.49 372.31 168.85 64.66 44.34 31.37 389.93%
EY 0.29 0.46 0.27 0.59 1.55 2.26 3.19 -79.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.17 0.16 0.21 0.22 0.33 -23.59%

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