[IBHD] QoQ 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- -51.12%
YoY- 83.27%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
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 4,598 7,521 7,161 26,342 14,507 15,492 15,397 -55.42%
PBT 1,689 434 989 1,427 2,952 1,672 214 297.91%
Tax -60 -35 -158 -14 -61 -17 -78 -16.08%
NP 1,629 399 831 1,413 2,891 1,655 136 425.89%
-
NP to SH 1,629 399 831 1,413 2,891 1,655 136 425.89%
-
Tax Rate 3.55% 8.06% 15.98% 0.98% 2.07% 1.02% 36.45% -
Total Cost 2,969 7,122 6,330 24,929 11,616 13,837 15,261 -66.52%
-
Net Worth 204,444 527,250 355,265 221,165 172,496 202,277 12,053 563.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 204,444 527,250 355,265 221,165 172,496 202,277 12,053 563.59%
NOSH 109,328 284,999 196,279 122,869 96,366 114,930 9,642 406.96%
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 35.43% 5.31% 11.60% 5.36% 19.93% 10.68% 0.88% -
ROE 0.80% 0.08% 0.23% 0.64% 1.68% 0.82% 1.13% -
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 4.21 2.64 3.65 21.44 15.05 13.48 159.67 -91.20%
EPS 1.49 -0.14 0.42 1.15 3.00 1.44 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.81 1.80 1.79 1.76 1.25 30.90%
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 0.25 0.40 0.39 1.42 0.78 0.83 0.83 -55.16%
EPS 0.09 0.02 0.04 0.08 0.16 0.09 0.01 334.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.2839 0.1913 0.1191 0.0929 0.1089 0.0065 562.97%
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 24.97 39.41 28.23 4.24 5.05 5.71 0.49 1284.44%
P/EPS 70.47 742.86 243.28 79.13 25.33 53.47 56.01 16.59%
EY 1.42 0.13 0.41 1.26 3.95 1.87 1.79 -14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.57 0.51 0.42 0.44 0.63 -7.57%
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 24.97 39.79 28.23 4.57 5.11 5.56 0.49 1284.44%
P/EPS 70.47 750.00 243.28 85.22 25.67 52.08 55.30 17.59%
EY 1.42 0.13 0.41 1.17 3.90 1.92 1.81 -14.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.57 0.54 0.43 0.43 0.62 -6.57%

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