[IBHD] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[IBHD] I-BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -51.99%
YoY- -75.89%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,610 3,411 4,598 7,521 7,161 26,342 14,507 -68.03%
PBT 316 392 1,689 434 989 1,427 2,952 -77.36%
Tax -123 -67 -60 -35 -158 -14 -61 59.40%
NP 193 325 1,629 399 831 1,413 2,891 -83.46%
-
NP to SH 193 325 1,629 399 831 1,413 2,891 -83.46%
-
Tax Rate 38.92% 17.09% 3.55% 8.06% 15.98% 0.98% 2.07% -
Total Cost 2,417 3,086 2,969 7,122 6,330 24,929 11,616 -64.78%
-
Net Worth 81,033 246,458 204,444 527,250 355,265 221,165 172,496 -39.48%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 890 - - - - - - -
Div Payout % 461.39% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,033 246,458 204,444 527,250 355,265 221,165 172,496 -39.48%
NOSH 44,523 135,416 109,328 284,999 196,279 122,869 96,366 -40.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.39% 9.53% 35.43% 5.31% 11.60% 5.36% 19.93% -
ROE 0.24% 0.13% 0.80% 0.08% 0.23% 0.64% 1.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.86 2.52 4.21 2.64 3.65 21.44 15.05 -46.58%
EPS 0.26 -0.24 1.49 -0.14 0.42 1.15 3.00 -80.32%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.82 1.87 1.85 1.81 1.80 1.79 1.11%
Adjusted Per Share Value based on latest NOSH - 284,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.14 0.18 0.25 0.40 0.39 1.42 0.78 -68.08%
EPS 0.01 0.02 0.09 0.02 0.04 0.08 0.16 -84.17%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.1327 0.1101 0.2839 0.1913 0.1191 0.0929 -39.52%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 1.00 1.05 1.04 1.03 0.91 0.76 -
P/RPS 15.18 39.70 24.97 39.41 28.23 4.24 5.05 107.86%
P/EPS 205.32 416.67 70.47 742.86 243.28 79.13 25.33 301.98%
EY 0.49 0.24 1.42 0.13 0.41 1.26 3.95 -75.03%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.56 0.56 0.57 0.51 0.42 10.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 29/08/06 26/05/06 28/02/06 19/10/05 19/07/05 -
Price 0.99 0.98 1.05 1.05 1.03 0.98 0.77 -
P/RPS 16.89 38.91 24.97 39.79 28.23 4.57 5.11 121.40%
P/EPS 228.39 408.33 70.47 750.00 243.28 85.22 25.67 327.66%
EY 0.44 0.24 1.42 0.13 0.41 1.17 3.90 -76.55%
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.56 0.57 0.57 0.54 0.43 16.35%

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