[IBHD] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[IBHD] I-BHD
Announcement Date
19-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 191.4%
YoY- 153.26%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 55,531 63,502 71,738 58,288 61,111 60,827 55,262 0.32%
PBT 5,802 7,040 6,265 5,608 -5,880 -8,155 -9,669 -
Tax -268 -250 -170 -155 -86 -62 -109 82.26%
NP 5,534 6,790 6,095 5,453 -5,966 -8,217 -9,778 -
-
NP to SH 5,534 6,790 6,095 5,453 -5,966 -8,217 -9,778 -
-
Tax Rate 4.62% 3.55% 2.71% 2.76% - - - -
Total Cost 49,997 56,712 65,643 52,835 67,077 69,044 65,040 -16.09%
-
Net Worth 527,250 355,265 221,165 172,496 202,277 12,053 292,045 48.32%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 527,250 355,265 221,165 172,496 202,277 12,053 292,045 48.32%
NOSH 284,999 196,279 122,869 96,366 114,930 9,642 233,636 14.17%
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 9.97% 10.69% 8.50% 9.36% -9.76% -13.51% -17.69% -
ROE 1.05% 1.91% 2.76% 3.16% -2.95% -68.17% -3.35% -
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 19.48 32.35 58.39 60.49 53.17 630.80 23.65 -12.14%
EPS 1.94 3.46 4.96 5.66 -5.19 -85.21 -4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.81 1.80 1.79 1.76 1.25 1.25 29.90%
Adjusted Per Share Value based on latest NOSH - 96,366
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.99 3.42 3.86 3.14 3.29 3.28 2.98 0.22%
EPS 0.30 0.37 0.33 0.29 -0.32 -0.44 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2839 0.1913 0.1191 0.0929 0.1089 0.0065 0.1572 48.35%
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 1.04 1.03 0.91 0.76 0.77 0.79 0.83 -
P/RPS 5.34 3.18 1.56 1.26 1.45 0.13 3.51 32.31%
P/EPS 53.56 29.77 18.34 13.43 -14.83 -0.93 -19.83 -
EY 1.87 3.36 5.45 7.45 -6.74 -107.86 -5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.51 0.42 0.44 0.63 0.66 -10.38%
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 26/05/06 28/02/06 19/10/05 19/07/05 31/05/05 28/02/05 22/10/04 -
Price 1.05 1.03 0.98 0.77 0.75 0.78 0.80 -
P/RPS 5.39 3.18 1.68 1.27 1.41 0.12 3.38 36.53%
P/EPS 54.07 29.77 19.76 13.61 -14.45 -0.92 -19.12 -
EY 1.85 3.36 5.06 7.35 -6.92 -109.25 -5.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.54 0.43 0.43 0.62 0.64 -7.43%

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