[IBHD] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -6.52%
YoY- 1007.02%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 89,529 93,073 116,186 127,892 125,298 127,062 109,463 -12.51%
PBT -9,995 -6,565 -1,038 1,153 1,255 980 -195 1269.99%
Tax -751 -540 -486 -522 -580 7 576 -
NP -10,746 -7,105 -1,524 631 675 987 381 -
-
NP to SH -10,746 -7,105 -1,524 631 675 671 -430 749.77%
-
Tax Rate - - - 45.27% 46.22% -0.71% - -
Total Cost 100,275 100,178 117,710 127,261 124,623 126,075 109,082 -5.44%
-
Net Worth 87,978 80,938 126,180 48,999 50,244 50,903 50,261 45.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 87,978 80,938 126,180 48,999 50,244 50,903 50,261 45.09%
NOSH 60,675 53,958 80,884 19,999 20,196 20,200 20,185 107.86%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -12.00% -7.63% -1.31% 0.49% 0.54% 0.78% 0.35% -
ROE -12.21% -8.78% -1.21% 1.29% 1.34% 1.32% -0.86% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 147.55 172.49 143.64 639.46 618.46 629.02 542.29 -57.91%
EPS -17.71 -13.17 -1.88 3.16 3.33 3.32 -2.13 308.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.50 1.56 2.45 2.48 2.52 2.49 -30.19%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.82 5.01 6.26 6.89 6.75 6.84 5.89 -12.47%
EPS -0.58 -0.38 -0.08 0.03 0.04 0.04 -0.02 838.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0436 0.0679 0.0264 0.0271 0.0274 0.0271 45.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.05 1.10 1.51 1.66 3.47 2.74 2.78 -
P/RPS 0.71 0.64 1.05 0.26 0.56 0.44 0.51 24.60%
P/EPS -5.93 -8.35 -80.14 52.61 104.15 82.49 -130.50 -87.19%
EY -16.87 -11.97 -1.25 1.90 0.96 1.21 -0.77 678.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.97 0.68 1.40 1.09 1.12 -25.45%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/01/03 30/10/02 30/07/02 13/05/02 28/02/02 30/11/01 27/07/01 -
Price 1.03 1.11 1.40 1.67 3.08 3.36 3.17 -
P/RPS 0.70 0.64 0.97 0.26 0.50 0.53 0.58 13.31%
P/EPS -5.82 -8.43 -74.30 52.93 92.44 101.15 -148.81 -88.40%
EY -17.19 -11.86 -1.35 1.89 1.08 0.99 -0.67 764.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.90 0.68 1.24 1.33 1.27 -32.06%

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