[IBHD] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -22.65%
YoY- -60.51%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,506 6,044 18,140 20,706 24,238 30,084 63,502 -82.94%
PBT 1,508 2,552 2,831 3,353 4,246 1,736 7,040 -64.30%
Tax 650 -432 -285 -216 -190 -140 -250 -
NP 2,158 2,120 2,546 3,137 4,056 1,596 6,790 -53.52%
-
NP to SH 2,158 2,120 2,546 3,137 4,056 1,596 6,790 -53.52%
-
Tax Rate -43.10% 16.93% 10.07% 6.44% 4.47% 8.06% 3.55% -
Total Cost 2,348 3,924 15,594 17,569 20,182 28,488 56,712 -88.10%
-
Net Worth 149,861 3,233,000 669,971 382,362 280,915 527,250 201,859 -18.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 7,362 - - - 3,345 -
Div Payout % - - 289.17% - - - 49.27% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 149,861 3,233,000 669,971 382,362 280,915 527,250 201,859 -18.05%
NOSH 85,634 1,766,666 368,115 210,089 150,222 284,999 111,524 -16.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 47.89% 35.08% 14.04% 15.15% 16.73% 5.31% 10.69% -
ROE 1.44% 0.07% 0.38% 0.82% 1.44% 0.30% 3.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.26 0.34 4.93 9.86 16.13 10.56 56.94 -79.65%
EPS 2.52 0.12 3.37 1.49 2.70 -0.56 6.08 -44.49%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.75 1.83 1.82 1.82 1.87 1.85 1.81 -2.22%
Adjusted Per Share Value based on latest NOSH - 135,416
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.24 0.33 0.98 1.11 1.31 1.62 3.42 -83.06%
EPS 0.12 0.11 0.14 0.17 0.22 0.09 0.37 -52.89%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.18 -
NAPS 0.0807 1.7407 0.3607 0.2059 0.1512 0.2839 0.1087 -18.05%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.17 1.08 0.89 1.00 1.05 1.04 1.03 -
P/RPS 22.24 315.69 18.06 10.15 6.51 9.85 1.81 434.93%
P/EPS 46.43 900.00 128.68 66.96 38.89 185.71 16.92 96.36%
EY 2.15 0.11 0.78 1.49 2.57 0.54 5.91 -49.13%
DY 0.00 0.00 2.25 0.00 0.00 0.00 2.91 -
P/NAPS 0.67 0.59 0.49 0.55 0.56 0.56 0.57 11.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 24/04/07 27/02/07 23/11/06 29/08/06 26/05/06 28/02/06 -
Price 1.06 1.53 0.99 0.98 1.05 1.05 1.03 -
P/RPS 20.14 447.22 20.09 9.94 6.51 9.95 1.81 400.61%
P/EPS 42.06 1,275.00 143.14 65.63 38.89 187.50 16.92 83.81%
EY 2.38 0.08 0.70 1.52 2.57 0.53 5.91 -45.55%
DY 0.00 0.00 2.02 0.00 0.00 0.00 2.91 -
P/NAPS 0.61 0.84 0.54 0.54 0.56 0.57 0.57 4.63%

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