[IBHD] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[IBHD] I-BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -144.95%
YoY- -433.72%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 34,600 18,328 3,276 5,868 1,568 6,044 30,084 2.35%
PBT 3,336 -888 -5,800 -6,724 2,500 2,552 1,736 11.49%
Tax -368 -84 0 -164 -436 -432 -140 17.45%
NP 2,968 -972 -5,800 -6,888 2,064 2,120 1,596 10.88%
-
NP to SH 3,276 -660 -5,800 -6,888 2,064 2,120 1,596 12.72%
-
Tax Rate 11.03% - - - 17.44% 16.93% 8.06% -
Total Cost 31,632 19,300 9,076 12,756 -496 3,924 28,488 1.75%
-
Net Worth 162,736 155,718 158,860 161,570 150,213 3,233,000 527,250 -17.77%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 162,736 155,718 158,860 161,570 150,213 3,233,000 527,250 -17.77%
NOSH 106,363 103,125 106,617 106,296 114,666 1,766,666 284,999 -15.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.58% -5.30% -177.05% -117.38% 131.63% 35.08% 5.31% -
ROE 2.01% -0.42% -3.65% -4.26% 1.37% 0.07% 0.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 32.53 17.77 3.07 5.52 1.37 0.34 10.56 20.60%
EPS 3.08 -0.64 -5.44 -6.48 1.80 0.12 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.49 1.52 1.31 1.83 1.85 -3.11%
Adjusted Per Share Value based on latest NOSH - 106,296
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.86 0.99 0.18 0.32 0.08 0.33 1.62 2.32%
EPS 0.18 -0.04 -0.31 -0.37 0.11 0.11 0.09 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0838 0.0855 0.087 0.0809 1.7407 0.2839 -17.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.73 0.84 0.89 0.75 1.10 1.08 1.04 -
P/RPS 2.24 4.73 28.97 13.59 80.44 315.69 9.85 -21.85%
P/EPS 23.70 -131.25 -16.36 -11.57 61.11 900.00 185.71 -29.02%
EY 4.22 -0.76 -6.11 -8.64 1.64 0.11 0.54 40.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.60 0.49 0.84 0.59 0.56 -2.53%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 17/05/10 29/05/09 27/05/08 24/04/07 26/05/06 -
Price 0.75 0.84 0.91 0.89 1.08 1.53 1.05 -
P/RPS 2.31 4.73 29.62 16.12 78.98 447.22 9.95 -21.58%
P/EPS 24.35 -131.25 -16.73 -13.73 60.00 1,275.00 187.50 -28.81%
EY 4.11 -0.76 -5.98 -7.28 1.67 0.08 0.53 40.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.61 0.59 0.82 0.84 0.57 -2.48%

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