[IBHD] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[IBHD] I-BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.75%
YoY- -409.14%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 10,941 6,710 2,893 173 475 742 4,598 15.52%
PBT 3,085 -147 371 -1,810 484 116 1,689 10.55%
Tax -189 -45 -85 187 41 433 -60 21.05%
NP 2,896 -192 286 -1,623 525 549 1,629 10.05%
-
NP to SH 2,969 -129 286 -1,623 525 549 1,629 10.51%
-
Tax Rate 6.13% - 22.91% - -8.47% -373.28% 3.55% -
Total Cost 8,045 6,902 2,607 1,796 -50 193 2,969 18.05%
-
Net Worth 164,355 162,325 157,829 155,935 150,652 168,552 204,444 -3.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 164,355 162,325 157,829 155,935 150,652 168,552 204,444 -3.56%
NOSH 106,035 107,500 105,925 106,078 114,130 96,315 109,328 -0.50%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 26.47% -2.86% 9.89% -938.15% 110.53% 73.99% 35.43% -
ROE 1.81% -0.08% 0.18% -1.04% 0.35% 0.33% 0.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.32 6.24 2.73 0.16 0.42 0.77 4.21 16.10%
EPS 2.80 -0.12 0.27 -1.53 0.46 0.57 1.49 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.51 1.49 1.47 1.32 1.75 1.87 -3.07%
Adjusted Per Share Value based on latest NOSH - 106,078
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.59 0.36 0.16 0.01 0.03 0.04 0.25 15.37%
EPS 0.16 -0.01 0.02 -0.09 0.03 0.03 0.09 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0874 0.085 0.084 0.0811 0.0908 0.1101 -3.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.76 0.82 0.86 0.89 0.93 1.17 1.05 -
P/RPS 7.37 13.14 31.49 545.72 223.46 151.87 24.97 -18.38%
P/EPS 27.14 -683.33 318.52 -58.17 202.17 205.26 70.47 -14.69%
EY 3.68 -0.15 0.31 -1.72 0.49 0.49 1.42 17.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.58 0.61 0.70 0.67 0.56 -2.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 22/08/11 30/08/10 25/08/09 26/08/08 28/08/07 29/08/06 -
Price 0.88 0.75 0.86 0.99 0.98 1.06 1.05 -
P/RPS 8.53 12.02 31.49 607.04 235.47 137.59 24.97 -16.37%
P/EPS 31.43 -625.00 318.52 -64.71 213.04 185.96 70.47 -12.58%
EY 3.18 -0.16 0.31 -1.55 0.47 0.54 1.42 14.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.58 0.67 0.74 0.61 0.56 0.29%

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