[IBHD] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[IBHD] I-BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 20.54%
YoY- -1166.99%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,937 23,644 20,514 19,248 14,380 29,824 26,077 -16.37%
PBT 315 930 244 -3,416 -4,836 -1,756 13 735.73%
Tax -5 8 -8 -537 -139 1,756 -3 40.52%
NP 310 938 236 -3,953 -4,975 0 10 884.76%
-
NP to SH 310 938 236 -3,953 -4,975 -1,828 10 884.76%
-
Tax Rate 1.59% -0.86% 3.28% - - - 23.08% -
Total Cost 19,627 22,706 20,278 23,201 19,355 29,824 26,067 -17.22%
-
Net Worth 182,124 247,290 102,981 87,978 80,938 126,180 48,999 139.75%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 182,124 247,290 102,981 87,978 80,938 126,180 48,999 139.75%
NOSH 129,166 170,545 71,515 60,675 53,958 80,884 19,999 246.41%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.55% 3.97% 1.15% -20.54% -34.60% 0.00% 0.04% -
ROE 0.17% 0.38% 0.23% -4.49% -6.15% -1.45% 0.02% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.44 13.86 28.68 31.72 26.65 36.87 130.39 -75.85%
EPS -0.24 0.55 -0.33 -7.34 -9.22 -2.26 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.45 1.44 1.45 1.50 1.56 2.45 -30.78%
Adjusted Per Share Value based on latest NOSH - 60,675
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.07 1.27 1.10 1.04 0.77 1.61 1.40 -16.39%
EPS 0.02 0.05 0.01 -0.21 -0.27 -0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0981 0.1331 0.0554 0.0474 0.0436 0.0679 0.0264 139.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.28 1.17 0.93 1.05 1.10 1.51 1.66 -
P/RPS 8.29 8.44 3.24 3.31 4.13 4.10 1.27 248.87%
P/EPS 533.33 212.73 281.82 -16.12 -11.93 -66.81 3,320.00 -70.41%
EY 0.19 0.47 0.35 -6.20 -8.38 -1.50 0.03 241.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.65 0.72 0.73 0.97 0.68 21.41%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/10/03 22/07/03 21/04/03 29/01/03 30/10/02 30/07/02 13/05/02 -
Price 1.24 1.33 0.94 1.03 1.11 1.40 1.67 -
P/RPS 8.03 9.59 3.28 3.25 4.17 3.80 1.28 239.77%
P/EPS 516.67 241.82 284.85 -15.81 -12.04 -61.95 3,340.00 -71.15%
EY 0.19 0.41 0.35 -6.33 -8.31 -1.61 0.03 241.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.65 0.71 0.74 0.90 0.68 18.73%

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