[IBHD] QoQ TTM 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- -45.16%
YoY- -87.15%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 58,868 74,735 69,086 84,616 124,539 129,350 160,309 -48.68%
PBT 892 -2,983 -1,899 4,557 5,554 15,787 33,025 -90.97%
Tax -4,962 -3,307 -404 -1,281 485 -5,664 -12,574 -46.16%
NP -4,070 -6,290 -2,303 3,276 6,039 10,123 20,451 -
-
NP to SH -4,024 -6,265 -2,314 3,312 6,039 10,119 20,434 -
-
Tax Rate 556.28% - - 28.11% -8.73% 35.88% 38.07% -
Total Cost 62,938 81,025 71,389 81,340 118,500 119,227 139,858 -41.24%
-
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 -6.91% -8.42% -3.33% 3.87% 4.85% 7.83% 12.76% -
ROE -0.34% -0.54% -0.20% 0.28% 0.53% 0.89% 1.79% -
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 5.18 6.60 6.18 7.57 11.14 11.58 14.36 -49.29%
EPS -0.35 -0.55 -0.21 0.30 0.54 0.91 1.83 -
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 3.17 4.02 3.72 4.56 6.71 6.96 8.63 -48.67%
EPS -0.22 -0.34 -0.12 0.18 0.33 0.54 1.10 -
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 5.11 4.40 5.02 3.30 1.62 1.34 0.98 200.39%
P/EPS -74.83 -52.44 -149.85 84.40 33.34 17.11 7.65 -
EY -1.34 -1.91 -0.67 1.18 3.00 5.84 13.07 -
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 5.40 4.40 4.86 3.11 1.66 1.47 1.15 180.14%
P/EPS -79.06 -52.44 -145.02 79.33 34.26 18.76 9.02 -
EY -1.26 -1.91 -0.69 1.26 2.92 5.33 11.09 -
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