[IBHD] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[IBHD] I-BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.61%
YoY- 171.34%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 24,238 30,084 63,502 75,121 59,998 61,968 60,827 -45.94%
PBT 4,246 1,736 7,040 8,068 9,248 6,688 -8,155 -
Tax -190 -140 -250 -122 -156 -68 -62 111.41%
NP 4,056 1,596 6,790 7,945 9,092 6,620 -8,217 -
-
NP to SH 4,056 1,596 6,790 7,945 9,092 6,620 -8,217 -
-
Tax Rate 4.47% 8.06% 3.55% 1.51% 1.69% 1.02% - -
Total Cost 20,182 28,488 56,712 67,176 50,906 55,348 69,044 -56.05%
-
Net Worth 280,915 527,250 201,859 190,180 182,861 202,277 112,991 83.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,345 - - - 649 -
Div Payout % - - 49.27% - - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 280,915 527,250 201,859 190,180 182,861 202,277 112,991 83.82%
NOSH 150,222 284,999 111,524 105,656 102,157 114,930 64,937 75.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.73% 5.31% 10.69% 10.58% 15.15% 10.68% -13.51% -
ROE 1.44% 0.30% 3.36% 4.18% 4.97% 3.27% -7.27% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.13 10.56 56.94 71.10 58.73 53.92 93.67 -69.14%
EPS 2.70 -0.56 6.08 7.52 8.90 5.76 -12.68 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 1.87 1.85 1.81 1.80 1.79 1.76 1.74 4.93%
Adjusted Per Share Value based on latest NOSH - 122,869
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.31 1.62 3.42 4.04 3.23 3.34 3.28 -45.85%
EPS 0.22 0.09 0.37 0.43 0.49 0.36 -0.44 -
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.03 -
NAPS 0.1512 0.2839 0.1087 0.1024 0.0985 0.1089 0.0608 83.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.05 1.04 1.03 0.91 0.76 0.77 0.79 -
P/RPS 6.51 9.85 1.81 1.28 1.29 1.43 0.84 293.09%
P/EPS 38.89 185.71 16.92 12.10 8.54 13.37 -6.24 -
EY 2.57 0.54 5.91 8.26 11.71 7.48 -16.02 -
DY 0.00 0.00 2.91 0.00 0.00 0.00 1.27 -
P/NAPS 0.56 0.56 0.57 0.51 0.42 0.44 0.45 15.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/05/06 28/02/06 19/10/05 19/07/05 31/05/05 28/02/05 -
Price 1.05 1.05 1.03 0.98 0.77 0.75 0.78 -
P/RPS 6.51 9.95 1.81 1.38 1.31 1.39 0.83 296.25%
P/EPS 38.89 187.50 16.92 13.03 8.65 13.02 -6.16 -
EY 2.57 0.53 5.91 7.67 11.56 7.68 -16.22 -
DY 0.00 0.00 2.91 0.00 0.00 0.00 1.28 -
P/NAPS 0.56 0.57 0.57 0.54 0.43 0.43 0.45 15.74%

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