[IBHD] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[IBHD] I-BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.61%
YoY- 171.34%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 16,513 3,248 20,706 75,121 60,573 85,460 93,708 -25.10%
PBT 5,444 1,600 3,353 8,068 -11,158 1,985 -8,770 -
Tax -98 272 -216 -122 21 -6 -286 -16.33%
NP 5,345 1,872 3,137 7,945 -11,137 1,978 -9,057 -
-
NP to SH 5,345 1,872 3,137 7,945 -11,137 1,978 -9,057 -
-
Tax Rate 1.80% -17.00% 6.44% 1.51% - 0.30% - -
Total Cost 11,168 1,376 17,569 67,176 71,710 83,481 102,765 -30.89%
-
Net Worth 152,341 149,636 382,362 190,180 85,513 6,974,797 80,869 11.12%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 152,341 149,636 382,362 190,180 85,513 6,974,797 80,869 11.12%
NOSH 114,542 92,368 210,089 105,656 68,411 4,946,665 53,912 13.36%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 32.37% 57.64% 15.15% 10.58% -18.39% 2.32% -9.67% -
ROE 3.51% 1.25% 0.82% 4.18% -13.02% 0.03% -11.20% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.42 3.52 9.86 71.10 88.54 1.73 173.81 -33.93%
EPS 4.67 2.03 1.49 7.52 -16.28 -0.04 -16.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.62 1.82 1.80 1.25 1.41 1.50 -1.98%
Adjusted Per Share Value based on latest NOSH - 122,869
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.89 0.17 1.11 4.04 3.26 4.60 5.05 -25.10%
EPS 0.29 0.10 0.17 0.43 -0.60 0.11 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0806 0.2059 0.1024 0.046 3.7553 0.0435 11.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.93 1.01 1.00 0.91 0.83 1.28 1.10 -
P/RPS 6.45 28.72 10.15 1.28 0.94 74.09 0.63 47.30%
P/EPS 19.93 49.84 66.96 12.10 -5.10 3,200.00 -6.55 -
EY 5.02 2.01 1.49 8.26 -19.61 0.03 -15.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.55 0.51 0.66 0.91 0.73 -0.69%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 27/11/07 23/11/06 19/10/05 22/10/04 20/10/03 30/10/02 -
Price 0.78 1.00 0.98 0.98 0.80 1.24 1.11 -
P/RPS 5.41 28.44 9.94 1.38 0.90 71.77 0.64 42.67%
P/EPS 16.71 49.34 65.63 13.03 -4.91 3,100.00 -6.61 -
EY 5.98 2.03 1.52 7.67 -20.35 0.03 -15.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.54 0.54 0.64 0.88 0.74 -3.70%

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