[IBHD] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[IBHD] I-BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -40.34%
YoY- -62.62%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,948 4,067 5,046 8,274 12,130 18,140 22,691 -74.31%
PBT 1,887 1,900 1,516 1,462 3,035 2,831 3,504 -33.78%
Tax 44 45 81 135 -358 -285 -320 -
NP 1,931 1,945 1,597 1,597 2,677 2,546 3,184 -28.32%
-
NP to SH 1,931 1,945 1,597 1,597 2,677 2,546 3,184 -28.32%
-
Tax Rate -2.33% -2.37% -5.34% -9.23% 11.80% 10.07% 9.13% -
Total Cost 1,017 2,122 3,449 6,677 9,453 15,594 19,507 -86.01%
-
Net Worth 150,213 166,543 175,499 96,315 3,233,000 81,033 246,458 -28.09%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,121 2,121 890 890 890 890 - -
Div Payout % 109.87% 109.08% 55.76% 55.76% 33.26% 34.98% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 150,213 166,543 175,499 96,315 3,233,000 81,033 246,458 -28.09%
NOSH 114,666 106,078 108,333 96,315 1,766,666 44,523 135,416 -10.48%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 65.50% 47.82% 31.65% 19.30% 22.07% 14.04% 14.03% -
ROE 1.29% 1.17% 0.91% 1.66% 0.08% 3.14% 1.29% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.57 3.83 4.66 8.59 0.69 40.74 16.76 -71.31%
EPS 1.68 1.83 1.47 1.66 0.15 5.72 2.35 -20.03%
DPS 1.85 2.00 0.82 0.92 0.05 2.00 0.00 -
NAPS 1.31 1.57 1.62 1.00 1.83 1.82 1.82 -19.66%
Adjusted Per Share Value based on latest NOSH - 96,315
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.16 0.22 0.27 0.45 0.65 0.98 1.22 -74.15%
EPS 0.10 0.10 0.09 0.09 0.14 0.14 0.17 -29.77%
DPS 0.11 0.11 0.05 0.05 0.05 0.05 0.00 -
NAPS 0.0809 0.0897 0.0945 0.0519 1.7407 0.0436 0.1327 -28.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.10 1.00 1.01 1.17 1.08 0.89 1.00 -
P/RPS 42.79 26.08 21.68 13.62 157.30 2.18 5.97 271.30%
P/EPS 65.32 54.54 68.51 70.56 712.74 15.56 42.53 33.08%
EY 1.53 1.83 1.46 1.42 0.14 6.43 2.35 -24.86%
DY 1.68 2.00 0.81 0.79 0.05 2.25 0.00 -
P/NAPS 0.84 0.64 0.62 1.17 0.59 0.49 0.55 32.58%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 27/02/08 27/11/07 28/08/07 24/04/07 27/02/07 23/11/06 -
Price 1.08 0.96 1.00 1.06 1.53 0.99 0.98 -
P/RPS 42.01 25.04 21.47 12.34 222.84 2.43 5.85 271.77%
P/EPS 64.13 52.36 67.84 63.93 1,009.71 17.31 41.68 33.24%
EY 1.56 1.91 1.47 1.56 0.10 5.78 2.40 -24.94%
DY 1.71 2.08 0.82 0.87 0.03 2.02 0.00 -
P/NAPS 0.82 0.61 0.62 1.06 0.84 0.54 0.54 32.07%

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