[IBHD] YoY Cumulative 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- -268.41%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 27,146 8,650 4,582 819 1,467 392 1,511 61.76%
PBT 5,082 834 -222 -1,450 -1,681 625 638 41.27%
Tax -158 -92 -21 0 -41 -109 -108 6.54%
NP 4,924 742 -243 -1,450 -1,722 516 530 44.94%
-
NP to SH 4,925 819 -165 -1,450 -1,722 516 530 44.94%
-
Tax Rate 3.11% 11.03% - - - 17.44% 16.93% -
Total Cost 22,222 7,908 4,825 2,269 3,189 -124 981 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 2.77% 0.50% -0.11% -0.91% -1.07% 0.34% 0.02% -
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 23.81 8.13 4.44 0.77 1.38 0.34 0.09 153.15%
EPS 4.32 0.77 -0.16 -1.36 -1.62 0.45 0.03 128.76%
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 1.46 0.47 0.25 0.04 0.08 0.02 0.08 62.18%
EPS 0.27 0.04 -0.01 -0.08 -0.09 0.03 0.03 44.17%
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 8.95 8.98 18.91 115.86 54.34 321.77 1,262.74 -56.13%
P/EPS 49.31 94.81 -525.00 -65.44 -46.30 244.44 3,600.00 -51.05%
EY 2.03 1.05 -0.19 -1.53 -2.16 0.41 0.03 101.73%
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 12.77 9.22 18.91 118.46 64.49 315.92 1,788.88 -56.08%
P/EPS 70.37 97.40 -525.00 -66.91 -54.94 240.00 5,100.00 -50.99%
EY 1.42 1.03 -0.19 -1.49 -1.82 0.42 0.02 103.35%
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