[IBHD] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[IBHD] I-BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -95.77%
YoY- -83.04%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 44,458 18,245 13,166 28,696 41,064 159,349 102,835 -13.03%
PBT 1,764 1,673 -5,048 1,408 8,478 25,016 23,035 -34.82%
Tax -1,066 -217 529 -348 -2,036 -540 -4,451 -21.18%
NP 698 1,456 -4,519 1,060 6,442 24,476 18,584 -42.11%
-
NP to SH 675 1,435 -4,535 1,091 6,433 24,485 18,594 -42.44%
-
Tax Rate 60.43% 12.97% - 24.72% 24.02% 2.16% 19.32% -
Total Cost 43,760 16,789 17,685 27,636 34,622 134,873 84,251 -10.33%
-
Net Worth 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 924,387 4.00%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 924,387 4.00%
NOSH 1,857,299 1,136,863 1,118,591 1,116,448 1,012,397 1,008,230 1,062,514 9.75%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.57% 7.98% -34.32% 3.69% 15.69% 15.36% 18.07% -
ROE 0.06% 0.12% -0.39% 0.10% 0.62% 2.40% 2.01% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.39 1.60 1.18 2.57 3.87 15.01 9.68 -20.78%
EPS 0.04 0.13 -0.41 0.10 0.61 2.31 1.75 -46.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.01 1.05 1.02 0.97 0.96 0.87 -5.23%
Adjusted Per Share Value based on latest NOSH - 1,116,448
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.39 0.98 0.71 1.55 2.21 8.58 5.54 -13.06%
EPS 0.04 0.08 -0.24 0.06 0.35 1.32 1.00 -41.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.6182 0.6324 0.6131 0.5543 0.5486 0.4977 4.00%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.22 0.29 0.31 0.14 0.43 0.50 0.605 -
P/RPS 9.19 18.07 26.34 5.45 11.11 3.33 5.93 7.57%
P/EPS 605.34 229.75 -76.46 143.27 70.94 21.67 30.61 64.40%
EY 0.17 0.44 -1.31 0.70 1.41 4.61 3.27 -38.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.30 0.14 0.44 0.52 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 27/05/21 12/06/20 30/05/19 30/05/18 18/04/17 -
Price 0.235 0.28 0.30 0.165 0.39 0.485 0.615 -
P/RPS 9.82 17.45 25.49 6.42 10.08 3.23 6.03 8.46%
P/EPS 646.62 221.83 -74.00 168.85 64.34 21.02 31.12 65.76%
EY 0.15 0.45 -1.35 0.59 1.55 4.76 3.21 -39.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.29 0.16 0.40 0.51 0.00 -

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