[IBHD] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[IBHD] I-BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -773.64%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 108,584 34,600 18,328 3,276 5,868 1,568 6,044 61.76%
PBT 20,328 3,336 -888 -5,800 -6,724 2,500 2,552 41.27%
Tax -632 -368 -84 0 -164 -436 -432 6.54%
NP 19,696 2,968 -972 -5,800 -6,888 2,064 2,120 44.94%
-
NP to SH 19,700 3,276 -660 -5,800 -6,888 2,064 2,120 44.94%
-
Tax Rate 3.11% 11.03% - - - 17.44% 16.93% -
Total Cost 88,888 31,632 19,300 9,076 12,756 -496 3,924 68.13%
-
Net Worth 177,847 162,736 155,718 158,860 161,570 150,213 3,233,000 -38.30%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 177,847 162,736 155,718 158,860 161,570 150,213 3,233,000 -38.30%
NOSH 114,004 106,363 103,125 106,617 106,296 114,666 1,766,666 -36.64%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.14% 8.58% -5.30% -177.05% -117.38% 131.63% 35.08% -
ROE 11.08% 2.01% -0.42% -3.65% -4.26% 1.37% 0.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 95.25 32.53 17.77 3.07 5.52 1.37 0.34 155.57%
EPS 17.28 3.08 -0.64 -5.44 -6.48 1.80 0.12 128.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.53 1.51 1.49 1.52 1.31 1.83 -2.62%
Adjusted Per Share Value based on latest NOSH - 106,617
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.85 1.86 0.99 0.18 0.32 0.08 0.33 61.40%
EPS 1.06 0.18 -0.04 -0.31 -0.37 0.11 0.11 45.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0876 0.0838 0.0855 0.087 0.0809 1.7407 -38.29%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.13 0.73 0.84 0.89 0.75 1.10 1.08 -
P/RPS 2.24 2.24 4.73 28.97 13.59 80.44 315.69 -56.13%
P/EPS 12.33 23.70 -131.25 -16.36 -11.57 61.11 900.00 -51.05%
EY 8.11 4.22 -0.76 -6.11 -8.64 1.64 0.11 104.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.48 0.56 0.60 0.49 0.84 0.59 15.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 13/05/13 29/05/12 25/05/11 17/05/10 29/05/09 27/05/08 24/04/07 -
Price 3.04 0.75 0.84 0.91 0.89 1.08 1.53 -
P/RPS 3.19 2.31 4.73 29.62 16.12 78.98 447.22 -56.09%
P/EPS 17.59 24.35 -131.25 -16.73 -13.73 60.00 1,275.00 -50.99%
EY 5.68 4.11 -0.76 -5.98 -7.28 1.67 0.08 103.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.49 0.56 0.61 0.59 0.82 0.84 15.05%

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