[IBHD] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[IBHD] I-BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 119.72%
YoY- 117.62%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 33,802 10,941 6,710 2,893 173 475 742 88.87%
PBT 8,015 3,085 -147 371 -1,810 484 116 102.43%
Tax -1,236 -189 -45 -85 187 41 433 -
NP 6,779 2,896 -192 286 -1,623 525 549 51.97%
-
NP to SH 6,788 2,969 -129 286 -1,623 525 549 52.00%
-
Tax Rate 15.42% 6.13% - 22.91% - -8.47% -373.28% -
Total Cost 27,023 8,045 6,902 2,607 1,796 -50 193 127.70%
-
Net Worth 184,816 164,355 162,325 157,829 155,935 150,652 168,552 1.54%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 184,816 164,355 162,325 157,829 155,935 150,652 168,552 1.54%
NOSH 114,084 106,035 107,500 105,925 106,078 114,130 96,315 2.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.06% 26.47% -2.86% 9.89% -938.15% 110.53% 73.99% -
ROE 3.67% 1.81% -0.08% 0.18% -1.04% 0.35% 0.33% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 29.63 10.32 6.24 2.73 0.16 0.42 0.77 83.63%
EPS 5.95 2.80 -0.12 0.27 -1.53 0.46 0.57 47.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 1.51 1.49 1.47 1.32 1.75 -1.27%
Adjusted Per Share Value based on latest NOSH - 105,925
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.82 0.59 0.36 0.16 0.01 0.03 0.04 88.83%
EPS 0.37 0.16 -0.01 0.02 -0.09 0.03 0.03 51.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0885 0.0874 0.085 0.084 0.0811 0.0908 1.53%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.51 0.76 0.82 0.86 0.89 0.93 1.17 -
P/RPS 8.47 7.37 13.14 31.49 545.72 223.46 151.87 -38.16%
P/EPS 42.18 27.14 -683.33 318.52 -58.17 202.17 205.26 -23.16%
EY 2.37 3.68 -0.15 0.31 -1.72 0.49 0.49 30.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.49 0.54 0.58 0.61 0.70 0.67 14.98%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 27/08/12 22/08/11 30/08/10 25/08/09 26/08/08 28/08/07 -
Price 2.73 0.88 0.75 0.86 0.99 0.98 1.06 -
P/RPS 9.21 8.53 12.02 31.49 607.04 235.47 137.59 -36.25%
P/EPS 45.88 31.43 -625.00 318.52 -64.71 213.04 185.96 -20.78%
EY 2.18 3.18 -0.16 0.31 -1.55 0.47 0.54 26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.57 0.50 0.58 0.67 0.74 0.61 18.49%

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