[IBHD] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -20.04%
YoY- -62.5%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 5,046 8,274 12,130 18,140 22,691 45,622 55,531 -79.75%
PBT 1,516 1,462 3,035 2,831 3,504 4,539 5,802 -59.09%
Tax 81 135 -358 -285 -320 -267 -268 -
NP 1,597 1,597 2,677 2,546 3,184 4,272 5,534 -56.29%
-
NP to SH 1,597 1,597 2,677 2,546 3,184 4,272 5,534 -56.29%
-
Tax Rate -5.34% -9.23% 11.80% 10.07% 9.13% 5.88% 4.62% -
Total Cost 3,449 6,677 9,453 15,594 19,507 41,350 49,997 -83.15%
-
Net Worth 175,499 96,315 3,233,000 81,033 246,458 109,328 527,250 -51.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 890 890 890 890 - - - -
Div Payout % 55.76% 55.76% 33.26% 34.98% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 175,499 96,315 3,233,000 81,033 246,458 109,328 527,250 -51.93%
NOSH 108,333 96,315 1,766,666 44,523 135,416 109,328 284,999 -47.49%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.65% 19.30% 22.07% 14.04% 14.03% 9.36% 9.97% -
ROE 0.91% 1.66% 0.08% 3.14% 1.29% 3.91% 1.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.66 8.59 0.69 40.74 16.76 41.73 19.48 -61.43%
EPS 1.47 1.66 0.15 5.72 2.35 3.91 1.94 -16.87%
DPS 0.82 0.92 0.05 2.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.83 1.82 1.82 1.00 1.85 -8.46%
Adjusted Per Share Value based on latest NOSH - 44,523
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.27 0.45 0.65 0.98 1.22 2.46 2.99 -79.84%
EPS 0.09 0.09 0.14 0.14 0.17 0.23 0.30 -55.15%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.0945 0.0519 1.7407 0.0436 0.1327 0.0589 0.2839 -51.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.01 1.17 1.08 0.89 1.00 1.05 1.04 -
P/RPS 21.68 13.62 157.30 2.18 5.97 2.52 5.34 154.27%
P/EPS 68.51 70.56 712.74 15.56 42.53 26.87 53.56 17.81%
EY 1.46 1.42 0.14 6.43 2.35 3.72 1.87 -15.19%
DY 0.81 0.79 0.05 2.25 0.00 0.00 0.00 -
P/NAPS 0.62 1.17 0.59 0.49 0.55 1.05 0.56 7.01%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 24/04/07 27/02/07 23/11/06 29/08/06 26/05/06 -
Price 1.00 1.06 1.53 0.99 0.98 1.05 1.05 -
P/RPS 21.47 12.34 222.84 2.43 5.85 2.52 5.39 151.07%
P/EPS 67.84 63.93 1,009.71 17.31 41.68 26.87 54.07 16.31%
EY 1.47 1.56 0.10 5.78 2.40 3.72 1.85 -14.19%
DY 0.82 0.87 0.03 2.02 0.00 0.00 0.00 -
P/NAPS 0.62 1.06 0.84 0.54 0.54 1.05 0.57 5.76%

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