[IBHD] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 100.6%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 18,140 63,502 60,827 73,927 89,529 125,298 93,665 -23.92%
PBT 2,831 7,040 -8,155 189 -9,152 1,255 4,507 -7.45%
Tax -285 -250 -62 -130 -752 -580 -83 22.81%
NP 2,546 6,790 -8,217 59 -9,904 675 4,424 -8.79%
-
NP to SH 2,546 6,790 -8,217 59 -9,904 675 4,424 -8.79%
-
Tax Rate 10.07% 3.55% - 68.78% - 46.22% 1.84% -
Total Cost 15,594 56,712 69,044 73,868 99,433 124,623 89,241 -25.21%
-
Net Worth 669,971 201,859 112,991 3,407 87,392 50,119 49,873 54.15%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,362 3,345 649 24 3,034 - - -
Div Payout % 289.17% 49.27% 0.00% 41.85% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 669,971 201,859 112,991 3,407 87,392 50,119 49,873 54.15%
NOSH 368,115 111,524 64,937 2,469 60,689 20,209 20,191 62.19%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.04% 10.69% -13.51% 0.08% -11.06% 0.54% 4.72% -
ROE 0.38% 3.36% -7.27% 1.73% -11.33% 1.35% 8.87% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.93 56.94 93.67 2,994.04 147.52 619.99 463.88 -53.09%
EPS 3.37 6.08 -12.68 -2.43 -18.50 3.34 21.91 -26.79%
DPS 2.00 3.00 1.00 1.00 5.00 0.00 0.00 -
NAPS 1.82 1.81 1.74 1.38 1.44 2.48 2.47 -4.96%
Adjusted Per Share Value based on latest NOSH - 59,333
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.98 3.42 3.28 3.98 4.82 6.75 5.04 -23.87%
EPS 0.14 0.37 -0.44 0.00 -0.53 0.04 0.24 -8.58%
DPS 0.40 0.18 0.03 0.00 0.16 0.00 0.00 -
NAPS 0.3607 0.1087 0.0608 0.0018 0.0471 0.027 0.0269 54.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 1.03 0.79 1.19 1.05 3.47 2.82 -
P/RPS 18.06 1.81 0.84 0.04 0.71 0.56 0.61 75.84%
P/EPS 128.68 16.92 -6.24 49.80 -6.43 103.89 12.87 46.75%
EY 0.78 5.91 -16.02 2.01 -15.54 0.96 7.77 -31.81%
DY 2.25 2.91 1.27 0.84 4.76 0.00 0.00 -
P/NAPS 0.49 0.57 0.45 0.86 0.73 1.40 1.14 -13.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 28/02/05 25/02/04 29/01/03 28/02/02 27/02/01 -
Price 0.99 1.03 0.78 1.20 1.03 3.08 3.29 -
P/RPS 20.09 1.81 0.83 0.04 0.70 0.50 0.71 74.51%
P/EPS 143.14 16.92 -6.16 50.22 -6.31 92.22 15.02 45.58%
EY 0.70 5.91 -16.22 1.99 -15.84 1.08 6.66 -31.29%
DY 2.02 2.91 1.28 0.83 4.85 0.00 0.00 -
P/NAPS 0.54 0.57 0.45 0.87 0.72 1.24 1.33 -13.94%

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