[BIMB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
10-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -2786.1%
YoY- -632.78%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 859,638 559,535 286,597 1,087,432 715,774 479,803 212,927 153.76%
PBT -80,246 -12,752 -4,512 -400,489 34,892 30,326 26,367 -
Tax -32,117 -20,599 -8,443 -44,090 -17,884 -11,110 -7,546 162.86%
NP -112,363 -33,351 -12,955 -444,579 17,008 19,216 18,821 -
-
NP to SH -120,424 -35,549 -18,812 -456,851 17,008 19,216 17,511 -
-
Tax Rate - - - - 51.26% 36.64% 28.62% -
Total Cost 972,001 592,886 299,552 1,532,011 698,766 460,587 194,106 192.98%
-
Net Worth 996,495 1,250,693 1,003,765 1,086,493 1,565,637 1,566,582 1,605,983 -27.27%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 14,073 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 996,495 1,250,693 1,003,765 1,086,493 1,565,637 1,566,582 1,605,983 -27.27%
NOSH 562,992 563,375 494,465 562,950 563,178 563,519 563,503 -0.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -13.07% -5.96% -4.52% -40.88% 2.38% 4.00% 8.84% -
ROE -12.08% -2.84% -1.87% -42.05% 1.09% 1.23% 1.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 152.69 99.32 57.96 193.17 127.10 85.14 37.79 153.89%
EPS -21.39 -6.31 -3.34 -81.15 3.02 3.41 3.34 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.77 2.22 2.03 1.93 2.78 2.78 2.85 -27.22%
Adjusted Per Share Value based on latest NOSH - 562,958
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 37.93 24.69 12.65 47.98 31.58 21.17 9.39 153.85%
EPS -5.31 -1.57 -0.83 -20.16 0.75 0.85 0.77 -
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.4397 0.5518 0.4429 0.4794 0.6908 0.6912 0.7086 -27.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.25 1.08 1.38 1.40 1.51 1.72 1.70 -
P/RPS 0.82 1.09 2.38 0.72 1.19 2.02 4.50 -67.89%
P/EPS -5.84 -17.12 -36.27 -1.73 50.00 50.44 54.71 -
EY -17.11 -5.84 -2.76 -57.97 2.00 1.98 1.83 -
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.68 0.73 0.54 0.62 0.60 11.88%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/06/06 20/03/06 23/12/05 10/10/05 30/05/05 11/03/05 29/11/04 -
Price 1.17 1.19 1.15 1.31 1.38 1.58 1.81 -
P/RPS 0.77 1.20 1.98 0.68 1.09 1.86 4.79 -70.46%
P/EPS -5.47 -18.86 -30.23 -1.61 45.70 46.33 58.25 -
EY -18.28 -5.30 -3.31 -61.95 2.19 2.16 1.72 -
DY 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 0.57 0.68 0.50 0.57 0.64 2.07%

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