[IBHD] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[IBHD] I-BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -341.52%
YoY- -254.42%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 58,288 62,307 77,786 116,186 109,463 79,011 -5.89%
PBT 5,608 -10,124 -7,078 -1,038 -195 3,522 9.74%
Tax -155 -115 -676 -486 576 1,713 -
NP 5,453 -10,239 -7,754 -1,524 381 5,235 0.81%
-
NP to SH 5,453 -10,239 -7,754 -1,524 -430 3,602 8.64%
-
Tax Rate 2.76% - - - - -48.64% -
Total Cost 52,835 72,546 85,540 117,710 109,082 73,776 -6.45%
-
Net Worth 172,496 95,348 247,290 126,180 50,261 52,034 27.06%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 172,496 95,348 247,290 126,180 50,261 52,034 27.06%
NOSH 96,366 76,279 170,545 80,884 20,185 20,350 36.45%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.36% -16.43% -9.97% -1.31% 0.35% 6.63% -
ROE 3.16% -10.74% -3.14% -1.21% -0.86% 6.92% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 60.49 81.68 45.61 143.64 542.29 388.26 -31.03%
EPS 5.66 -13.42 -4.55 -1.88 -2.13 17.70 -20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.25 1.45 1.56 2.49 2.557 -6.88%
Adjusted Per Share Value based on latest NOSH - 80,884
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.14 3.35 4.19 6.26 5.89 4.25 -5.87%
EPS 0.29 -0.55 -0.42 -0.08 -0.02 0.19 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0929 0.0513 0.1331 0.0679 0.0271 0.028 27.09%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.76 0.93 1.17 1.51 2.78 6.63 -
P/RPS 1.26 1.14 2.57 1.05 0.51 1.71 -5.92%
P/EPS 13.43 -6.93 -25.73 -80.14 -130.50 37.46 -18.53%
EY 7.45 -14.43 -3.89 -1.25 -0.77 2.67 22.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.74 0.81 0.97 1.12 2.59 -30.48%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 19/07/05 29/07/04 22/07/03 30/07/02 27/07/01 20/07/00 -
Price 0.77 0.94 1.33 1.40 3.17 6.77 -
P/RPS 1.27 1.15 2.92 0.97 0.58 1.74 -6.09%
P/EPS 13.61 -7.00 -29.25 -74.30 -148.81 38.25 -18.66%
EY 7.35 -14.28 -3.42 -1.35 -0.67 2.61 22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.75 0.92 0.90 1.27 2.65 -30.47%

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