[BIMB] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
11-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -97.74%
YoY- -97.28%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 286,597 371,658 235,971 266,876 212,927 231,058 100,834 100.52%
PBT -4,512 -435,381 4,566 3,959 26,367 43,790 12,192 -
Tax -8,443 -28,205 -6,774 -3,564 -7,546 -1,073 -7,232 10.86%
NP -12,955 -463,586 -2,208 395 18,821 42,717 4,960 -
-
NP to SH -18,812 -473,859 -2,208 395 17,511 42,717 4,960 -
-
Tax Rate - - 148.36% 90.02% 28.62% 2.45% 59.32% -
Total Cost 299,552 835,244 238,179 266,481 194,106 188,341 95,874 113.57%
-
Net Worth 1,003,765 1,086,509 1,573,907 1,568,714 1,605,983 1,126,155 1,544,363 -24.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,003,765 1,086,509 1,573,907 1,568,714 1,605,983 1,126,155 1,544,363 -24.94%
NOSH 494,465 562,958 566,153 564,285 563,503 563,077 563,636 -8.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -4.52% -124.73% -0.94% 0.15% 8.84% 18.49% 4.92% -
ROE -1.87% -43.61% -0.14% 0.03% 1.09% 3.79% 0.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.96 66.02 41.68 47.29 37.79 41.03 17.89 118.79%
EPS -3.34 -84.17 -0.39 0.07 3.34 7.59 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.93 2.78 2.78 2.85 2.00 2.74 -18.10%
Adjusted Per Share Value based on latest NOSH - 564,285
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.65 16.40 10.41 11.77 9.39 10.19 4.45 100.54%
EPS -0.83 -20.91 -0.10 0.02 0.77 1.88 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4429 0.4794 0.6944 0.6921 0.7086 0.4969 0.6814 -24.94%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.38 1.40 1.51 1.72 1.70 1.68 1.80 -
P/RPS 2.38 2.12 3.62 3.64 4.50 4.09 10.06 -61.71%
P/EPS -36.27 -1.66 -387.18 2,457.14 54.71 22.15 204.55 -
EY -2.76 -60.12 -0.26 0.04 1.83 4.52 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.54 0.62 0.60 0.84 0.66 2.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/12/05 10/10/05 30/05/05 11/03/05 29/11/04 27/08/04 28/05/04 -
Price 1.15 1.31 1.38 1.58 1.81 1.71 1.70 -
P/RPS 1.98 1.98 3.31 3.34 4.79 4.17 9.50 -64.81%
P/EPS -30.23 -1.56 -353.85 2,257.14 58.25 22.54 193.18 -
EY -3.31 -64.25 -0.28 0.04 1.72 4.44 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.50 0.57 0.64 0.86 0.62 -5.44%

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