[IBHD] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1110.17%
YoY- -352.54%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,511 7,521 15,492 15,208 20,514 26,077 23,483 -36.68%
PBT 638 434 1,672 -603 244 13 115 33.03%
Tax -108 -35 -17 7 -8 -3 -61 9.98%
NP 530 399 1,655 -596 236 10 54 46.29%
-
NP to SH 530 399 1,655 -596 236 10 54 46.29%
-
Tax Rate 16.93% 8.06% 1.02% - 3.28% 23.08% 53.04% -
Total Cost 981 7,122 13,837 15,804 20,278 26,067 23,429 -41.05%
-
Net Worth 3,233,000 527,250 202,277 60,038 102,981 48,999 49,399 100.68%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,233,000 527,250 202,277 60,038 102,981 48,999 49,399 100.68%
NOSH 1,766,666 284,999 114,930 43,823 71,515 19,999 19,999 110.96%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 35.08% 5.31% 10.68% -3.92% 1.15% 0.04% 0.23% -
ROE 0.02% 0.08% 0.82% -0.99% 0.23% 0.02% 0.11% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.09 2.64 13.48 34.70 28.68 130.39 117.42 -69.73%
EPS 0.03 -0.14 1.44 -1.36 -0.33 0.05 0.27 -30.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.85 1.76 1.37 1.44 2.45 2.47 -4.87%
Adjusted Per Share Value based on latest NOSH - 43,823
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.08 0.40 0.83 0.82 1.10 1.40 1.26 -36.82%
EPS 0.03 0.02 0.09 -0.03 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7407 0.2839 0.1089 0.0323 0.0554 0.0264 0.0266 100.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.08 1.04 0.77 1.11 0.93 1.66 2.61 -
P/RPS 1,262.74 39.41 5.71 3.20 3.24 1.27 2.22 187.70%
P/EPS 3,600.00 742.86 53.47 -81.62 281.82 3,320.00 966.67 24.48%
EY 0.03 0.13 1.87 -1.23 0.35 0.03 0.10 -18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.44 0.81 0.65 0.68 1.06 -9.29%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/04/07 26/05/06 31/05/05 13/05/04 21/04/03 13/05/02 31/05/01 -
Price 1.53 1.05 0.75 0.93 0.94 1.67 2.87 -
P/RPS 1,788.88 39.79 5.56 2.68 3.28 1.28 2.44 200.13%
P/EPS 5,100.00 750.00 52.08 -68.38 284.85 3,340.00 1,062.96 29.85%
EY 0.02 0.13 1.92 -1.46 0.35 0.03 0.09 -22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.57 0.43 0.68 0.65 0.68 1.16 -5.23%

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