[BIMB] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 83.53%
YoY- -207.43%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB'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 1,135,002 1,146,184 1,119,070 1,146,388 1,087,432 954,365 959,606 11.87%
PBT -1,177,940 -106,994 -25,504 -18,048 -400,489 46,522 60,652 -
Tax -37,519 -42,822 -41,198 -33,772 -44,090 -23,845 -22,220 41.93%
NP -1,215,459 -149,817 -66,702 -51,820 -444,579 22,677 38,432 -
-
NP to SH -1,230,009 -160,565 -71,098 -75,248 -456,851 22,677 38,432 -
-
Tax Rate - - - - - 51.26% 36.64% -
Total Cost 2,350,461 1,296,001 1,185,772 1,198,208 1,532,011 931,688 921,174 87.04%
-
Net Worth -146,369 996,495 1,250,693 1,003,765 1,086,493 1,565,637 1,566,582 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 14,073 - - -
Div Payout % - - - - 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 -146,369 996,495 1,250,693 1,003,765 1,086,493 1,565,637 1,566,582 -
NOSH 562,958 562,992 563,375 494,465 562,950 563,178 563,519 -0.06%
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 -107.09% -13.07% -5.96% -4.52% -40.88% 2.38% 4.00% -
ROE 0.00% -16.11% -5.68% -7.50% -42.05% 1.45% 2.45% -
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 201.61 203.59 198.64 231.84 193.17 169.46 170.29 11.94%
EPS -218.49 -28.52 -12.62 -13.36 -81.15 4.03 6.82 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS -0.26 1.77 2.22 2.03 1.93 2.78 2.78 -
Adjusted Per Share Value based on latest NOSH - 494,465
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 50.12 50.61 49.42 50.62 48.02 42.14 42.38 11.86%
EPS -54.32 -7.09 -3.14 -3.32 -20.17 1.00 1.70 -
DPS 0.00 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS -0.0646 0.44 0.5523 0.4433 0.4798 0.6914 0.6918 -
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 1.18 1.25 1.08 1.38 1.40 1.51 1.72 -
P/RPS 0.59 0.61 0.54 0.60 0.72 0.89 1.01 -30.18%
P/EPS -0.54 -4.38 -8.56 -9.07 -1.73 37.50 25.22 -
EY -185.16 -22.82 -11.69 -11.03 -57.97 2.67 3.97 -
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.00 0.71 0.49 0.68 0.73 0.54 0.62 -
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 27/10/06 16/06/06 20/03/06 23/12/05 10/10/05 30/05/05 11/03/05 -
Price 1.26 1.17 1.19 1.15 1.31 1.38 1.58 -
P/RPS 0.62 0.57 0.60 0.50 0.68 0.81 0.93 -23.74%
P/EPS -0.58 -4.10 -9.43 -7.56 -1.61 34.27 23.17 -
EY -173.40 -24.38 -10.61 -13.23 -61.95 2.92 4.32 -
DY 0.00 0.00 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 0.00 0.66 0.54 0.57 0.68 0.50 0.57 -

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