[IBHD] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[IBHD] I-BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -40.34%
YoY- -62.62%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 7,830 96,538 2,681 8,274 45,622 58,288 62,307 -29.21%
PBT 3,338 11,548 2,255 1,462 4,539 5,608 -10,124 -
Tax -296 -612 -348 135 -267 -155 -115 17.05%
NP 3,042 10,936 1,907 1,597 4,272 5,453 -10,239 -
-
NP to SH 3,042 10,936 1,907 1,597 4,272 5,453 -10,239 -
-
Tax Rate 8.87% 5.30% 15.43% -9.23% 5.88% 2.76% - -
Total Cost 4,788 85,602 774 6,677 41,350 52,835 72,546 -36.41%
-
Net Worth 157,829 155,935 150,652 96,315 109,328 172,496 95,348 8.75%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 31 5,321 2,121 890 - - - -
Div Payout % 1.05% 48.66% 111.25% 55.76% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 157,829 155,935 150,652 96,315 109,328 172,496 95,348 8.75%
NOSH 105,925 106,078 114,130 96,315 109,328 96,366 76,279 5.62%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 38.85% 11.33% 71.13% 19.30% 9.36% 9.36% -16.43% -
ROE 1.93% 7.01% 1.27% 1.66% 3.91% 3.16% -10.74% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.39 91.01 2.35 8.59 41.73 60.49 81.68 -32.98%
EPS 2.87 10.31 1.67 1.66 3.91 5.66 -13.42 -
DPS 0.03 5.02 1.86 0.92 0.00 0.00 0.00 -
NAPS 1.49 1.47 1.32 1.00 1.00 1.79 1.25 2.96%
Adjusted Per Share Value based on latest NOSH - 96,315
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.42 5.20 0.14 0.45 2.46 3.14 3.35 -29.24%
EPS 0.16 0.59 0.10 0.09 0.23 0.29 -0.55 -
DPS 0.00 0.29 0.11 0.05 0.00 0.00 0.00 -
NAPS 0.085 0.084 0.0811 0.0519 0.0589 0.0929 0.0513 8.77%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.86 0.89 0.93 1.17 1.05 0.76 0.93 -
P/RPS 11.63 0.98 39.59 13.62 2.52 1.26 1.14 47.24%
P/EPS 29.95 8.63 55.66 70.56 26.87 13.43 -6.93 -
EY 3.34 11.58 1.80 1.42 3.72 7.45 -14.43 -
DY 0.03 5.64 2.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.70 1.17 1.05 0.42 0.74 -3.97%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 25/08/09 26/08/08 28/08/07 29/08/06 19/07/05 29/07/04 -
Price 0.86 0.99 0.98 1.06 1.05 0.77 0.94 -
P/RPS 11.63 1.09 41.72 12.34 2.52 1.27 1.15 47.02%
P/EPS 29.95 9.60 58.65 63.93 26.87 13.61 -7.00 -
EY 3.34 10.41 1.70 1.56 3.72 7.35 -14.28 -
DY 0.03 5.07 1.90 0.87 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.74 1.06 1.05 0.43 0.75 -4.19%

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