[IBHD] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[IBHD] I-BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -55.61%
YoY- -229.83%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 35,915 16,654 6,423 1,897 12,385 2,436 15,530 14.98%
PBT 8,117 -1,669 -630 -5,275 4,083 1,200 2,515 21.54%
Tax -535 -112 -88 70 -74 204 -162 22.00%
NP 7,582 -1,781 -718 -5,205 4,009 1,404 2,353 21.51%
-
NP to SH 7,740 -1,576 -1,728 -5,205 4,009 1,404 2,353 21.92%
-
Tax Rate 6.59% - - - 1.81% -17.00% 6.44% -
Total Cost 28,333 18,435 7,141 7,102 8,376 1,032 13,177 13.59%
-
Net Worth 168,214 159,729 156,800 154,340 152,342 149,636 382,362 -12.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 168,214 159,729 156,800 154,340 152,342 149,636 382,362 -12.77%
NOSH 106,464 106,486 106,666 106,441 114,542 92,368 210,089 -10.70%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.11% -10.69% -11.18% -274.38% 32.37% 57.64% 15.15% -
ROE 4.60% -0.99% -1.10% -3.37% 2.63% 0.94% 0.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.73 15.64 6.02 1.78 10.81 2.64 7.39 28.76%
EPS 7.27 -1.48 -1.62 -4.89 3.50 1.52 1.12 36.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.50 1.47 1.45 1.33 1.62 1.82 -2.32%
Adjusted Per Share Value based on latest NOSH - 106,285
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.93 0.90 0.35 0.10 0.67 0.13 0.84 14.85%
EPS 0.42 -0.08 -0.09 -0.28 0.22 0.08 0.13 21.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.086 0.0844 0.0831 0.082 0.0806 0.2059 -12.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.21 0.74 0.80 0.98 0.93 1.01 1.00 -
P/RPS 3.59 4.73 13.29 54.99 8.60 38.30 13.53 -19.82%
P/EPS 16.64 -50.00 -49.38 -20.04 26.57 66.45 89.29 -24.40%
EY 6.01 -2.00 -2.02 -4.99 3.76 1.50 1.12 32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.54 0.68 0.70 0.62 0.55 5.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 29/11/10 30/11/09 28/11/08 27/11/07 23/11/06 -
Price 1.27 0.70 0.79 1.14 0.78 1.00 0.98 -
P/RPS 3.76 4.48 13.12 63.97 7.21 37.92 13.26 -18.93%
P/EPS 17.47 -47.30 -48.77 -23.31 22.29 65.79 87.50 -23.53%
EY 5.72 -2.11 -2.05 -4.29 4.49 1.52 1.14 30.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.47 0.54 0.79 0.59 0.62 0.54 6.76%

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