[IBHD] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[IBHD] I-BHD
Announcement Date
20-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -15.73%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 20,706 75,121 60,573 85,460 93,708 136,674 92,145 -22.01%
PBT 3,353 8,068 -11,158 1,985 -8,770 1,654 6,357 -10.10%
Tax -216 -122 21 -6 -286 -338 -37 34.16%
NP 3,137 7,945 -11,137 1,978 -9,057 1,316 6,320 -11.01%
-
NP to SH 3,137 7,945 -11,137 1,978 -9,057 1,316 6,320 -11.01%
-
Tax Rate 6.44% 1.51% - 0.30% - 20.44% 0.58% -
Total Cost 17,569 67,176 71,710 83,481 102,765 135,358 85,825 -23.22%
-
Net Worth 382,362 190,180 85,513 6,974,797 80,869 50,863 51,358 39.71%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 382,362 190,180 85,513 6,974,797 80,869 50,863 51,358 39.71%
NOSH 210,089 105,656 68,411 4,946,665 53,912 20,184 20,195 47.72%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.15% 10.58% -18.39% 2.32% -9.67% 0.96% 6.86% -
ROE 0.82% 4.18% -13.02% 0.03% -11.20% 2.59% 12.31% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.86 71.10 88.54 1.73 173.81 677.14 456.26 -47.20%
EPS 1.49 7.52 -16.28 -0.04 -16.80 6.52 31.29 -39.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.80 1.25 1.41 1.50 2.52 2.543 -5.42%
Adjusted Per Share Value based on latest NOSH - 129,166
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.11 4.04 3.26 4.60 5.05 7.36 4.96 -22.07%
EPS 0.17 0.43 -0.60 0.11 -0.49 0.07 0.34 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2059 0.1024 0.046 3.7553 0.0435 0.0274 0.0277 39.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.00 0.91 0.83 1.28 1.10 2.74 4.29 -
P/RPS 10.15 1.28 0.94 74.09 0.63 0.40 0.94 48.64%
P/EPS 66.96 12.10 -5.10 3,200.00 -6.55 42.02 13.71 30.23%
EY 1.49 8.26 -19.61 0.03 -15.27 2.38 7.29 -23.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.66 0.91 0.73 1.09 1.69 -17.05%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 19/10/05 22/10/04 20/10/03 30/10/02 30/11/01 30/11/00 -
Price 0.98 0.98 0.80 1.24 1.11 3.36 3.68 -
P/RPS 9.94 1.38 0.90 71.77 0.64 0.50 0.81 51.84%
P/EPS 65.63 13.03 -4.91 3,100.00 -6.61 51.53 11.76 33.16%
EY 1.52 7.67 -20.35 0.03 -15.14 1.94 8.50 -24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.64 0.88 0.74 1.33 1.45 -15.17%

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