[IBHD] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[IBHD] I-BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 27.39%
YoY- -671.8%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 63,502 71,738 58,288 61,111 60,827 55,262 62,307 1.27%
PBT 7,040 6,265 5,608 -5,880 -8,155 -9,669 -10,124 -
Tax -250 -170 -155 -86 -62 -109 -115 67.57%
NP 6,790 6,095 5,453 -5,966 -8,217 -9,778 -10,239 -
-
NP to SH 6,790 6,095 5,453 -5,966 -8,217 -9,778 -10,239 -
-
Tax Rate 3.55% 2.71% 2.76% - - - - -
Total Cost 56,712 65,643 52,835 67,077 69,044 65,040 72,546 -15.10%
-
Net Worth 355,265 221,165 172,496 202,277 12,053 292,045 95,348 139.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 355,265 221,165 172,496 202,277 12,053 292,045 95,348 139.76%
NOSH 196,279 122,869 96,366 114,930 9,642 233,636 76,279 87.45%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.69% 8.50% 9.36% -9.76% -13.51% -17.69% -16.43% -
ROE 1.91% 2.76% 3.16% -2.95% -68.17% -3.35% -10.74% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 32.35 58.39 60.49 53.17 630.80 23.65 81.68 -45.97%
EPS 3.46 4.96 5.66 -5.19 -85.21 -4.19 -13.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.80 1.79 1.76 1.25 1.25 1.25 27.90%
Adjusted Per Share Value based on latest NOSH - 114,930
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.42 3.86 3.14 3.29 3.28 2.98 3.35 1.38%
EPS 0.37 0.33 0.29 -0.32 -0.44 -0.53 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 0.1191 0.0929 0.1089 0.0065 0.1572 0.0513 139.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.03 0.91 0.76 0.77 0.79 0.83 0.93 -
P/RPS 3.18 1.56 1.26 1.45 0.13 3.51 1.14 97.78%
P/EPS 29.77 18.34 13.43 -14.83 -0.93 -19.83 -6.93 -
EY 3.36 5.45 7.45 -6.74 -107.86 -5.04 -14.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.42 0.44 0.63 0.66 0.74 -15.93%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 19/10/05 19/07/05 31/05/05 28/02/05 22/10/04 29/07/04 -
Price 1.03 0.98 0.77 0.75 0.78 0.80 0.94 -
P/RPS 3.18 1.68 1.27 1.41 0.12 3.38 1.15 96.64%
P/EPS 29.77 19.76 13.61 -14.45 -0.92 -19.12 -7.00 -
EY 3.36 5.06 7.35 -6.92 -109.25 -5.23 -14.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.43 0.43 0.62 0.64 0.75 -16.67%

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