[IBHD] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[IBHD] I-BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -9190.0%
YoY- -577.17%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 82,056 89,529 93,708 111,802 104,308 125,298 136,674 -28.85%
PBT 976 -9,152 -8,770 -3,486 52 1,255 1,654 -29.67%
Tax -32 -752 -286 3,486 -12 -580 -338 -79.25%
NP 944 -9,904 -9,057 0 40 675 1,316 -19.88%
-
NP to SH 944 -9,904 -9,057 -3,636 40 675 1,316 -19.88%
-
Tax Rate 3.28% - - - 23.08% 46.22% 20.44% -
Total Cost 81,112 99,433 102,765 111,802 104,268 124,623 135,358 -28.94%
-
Net Worth 102,981 87,392 80,869 126,047 48,999 50,119 50,863 60.11%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 3,034 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 102,981 87,392 80,869 126,047 48,999 50,119 50,863 60.11%
NOSH 71,515 60,689 53,912 80,800 19,999 20,209 20,184 132.59%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.15% -11.06% -9.67% 0.00% 0.04% 0.54% 0.96% -
ROE 0.92% -11.33% -11.20% -2.88% 0.08% 1.35% 2.59% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 114.74 147.52 173.81 138.37 521.54 619.99 677.14 -69.41%
EPS -1.32 -18.50 -16.80 -4.50 0.20 3.34 6.52 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.50 1.56 2.45 2.48 2.52 -31.16%
Adjusted Per Share Value based on latest NOSH - 80,884
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.42 4.82 5.05 6.02 5.62 6.75 7.36 -28.84%
EPS 0.05 -0.53 -0.49 -0.20 0.00 0.04 0.07 -20.11%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0471 0.0435 0.0679 0.0264 0.027 0.0274 59.96%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.93 1.05 1.10 1.51 1.66 3.47 2.74 -
P/RPS 0.81 0.71 0.63 1.09 0.32 0.56 0.40 60.12%
P/EPS 70.45 -6.43 -6.55 -33.56 830.00 103.89 42.02 41.17%
EY 1.42 -15.54 -15.27 -2.98 0.12 0.96 2.38 -29.15%
DY 0.00 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.73 0.97 0.68 1.40 1.09 -29.17%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/04/03 29/01/03 30/10/02 30/07/02 13/05/02 28/02/02 30/11/01 -
Price 0.94 1.03 1.11 1.40 1.67 3.08 3.36 -
P/RPS 0.82 0.70 0.64 1.01 0.32 0.50 0.50 39.11%
P/EPS 71.21 -6.31 -6.61 -31.11 835.00 92.22 51.53 24.09%
EY 1.40 -15.84 -15.14 -3.21 0.12 1.08 1.94 -19.56%
DY 0.00 4.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.74 0.90 0.68 1.24 1.33 -37.98%

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