[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1110.17%
YoY- -352.54%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 60,827 45,430 32,538 15,208 73,927 64,095 44,158 23.68%
PBT -8,155 -8,369 -9,139 -603 189 1,489 1,174 -
Tax -62 16 15 7 -130 -5 0 -
NP -8,217 -8,353 -9,124 -596 59 1,484 1,174 -
-
NP to SH -8,217 -8,353 -9,124 -596 59 1,484 1,174 -
-
Tax Rate - - - - 68.78% 0.34% 0.00% -
Total Cost 69,044 53,783 41,662 15,804 73,868 62,611 42,984 36.95%
-
Net Worth 112,991 85,513 90,948 60,038 3,407 6,974,799 810,619 -72.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 649 - - - 24 - - -
Div Payout % 0.00% - - - 41.85% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 112,991 85,513 90,948 60,038 3,407 6,974,799 810,619 -72.95%
NOSH 64,937 68,411 72,759 43,823 2,469 4,946,666 559,047 -76.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -13.51% -18.39% -28.04% -3.92% 0.08% 2.32% 2.66% -
ROE -7.27% -9.77% -10.03% -0.99% 1.73% 0.02% 0.14% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.67 66.41 44.72 34.70 2,994.04 1.30 7.90 416.09%
EPS -12.68 -12.21 -12.54 -1.36 -2.43 -0.03 0.21 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.74 1.25 1.25 1.37 1.38 1.41 1.45 12.86%
Adjusted Per Share Value based on latest NOSH - 43,823
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.28 2.45 1.75 0.82 3.98 3.45 2.38 23.72%
EPS -0.44 -0.45 -0.49 -0.03 0.00 0.08 0.06 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.046 0.049 0.0323 0.0018 3.7553 0.4365 -72.96%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.79 0.83 0.93 1.11 1.19 1.28 1.17 -
P/RPS 0.84 1.25 2.08 3.20 0.04 98.79 14.81 -85.10%
P/EPS -6.24 -6.80 -7.42 -81.62 49.80 4,266.67 557.14 -
EY -16.02 -14.71 -13.48 -1.23 2.01 0.02 0.18 -
DY 1.27 0.00 0.00 0.00 0.84 0.00 0.00 -
P/NAPS 0.45 0.66 0.74 0.81 0.86 0.91 0.81 -32.29%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 22/10/04 29/07/04 13/05/04 25/02/04 20/10/03 22/07/03 -
Price 0.78 0.80 0.94 0.93 1.20 1.24 1.33 -
P/RPS 0.83 1.20 2.10 2.68 0.04 95.70 16.84 -86.43%
P/EPS -6.16 -6.55 -7.50 -68.38 50.22 4,133.33 633.33 -
EY -16.22 -15.26 -13.34 -1.46 1.99 0.02 0.16 -
DY 1.28 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.45 0.64 0.75 0.68 0.87 0.88 0.92 -37.78%

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