[IBHD] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[IBHD] I-BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1224.58%
YoY- -32.05%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 8,274 45,622 58,288 62,307 77,786 116,186 109,463 -34.96%
PBT 1,462 4,539 5,608 -10,124 -7,078 -1,038 -195 -
Tax 135 -267 -155 -115 -676 -486 576 -21.47%
NP 1,597 4,272 5,453 -10,239 -7,754 -1,524 381 26.96%
-
NP to SH 1,597 4,272 5,453 -10,239 -7,754 -1,524 -430 -
-
Tax Rate -9.23% 5.88% 2.76% - - - - -
Total Cost 6,677 41,350 52,835 72,546 85,540 117,710 109,082 -37.20%
-
Net Worth 96,315 109,328 172,496 95,348 247,290 126,180 50,261 11.44%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 890 - - - - - - -
Div Payout % 55.76% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 96,315 109,328 172,496 95,348 247,290 126,180 50,261 11.44%
NOSH 96,315 109,328 96,366 76,279 170,545 80,884 20,185 29.73%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.30% 9.36% 9.36% -16.43% -9.97% -1.31% 0.35% -
ROE 1.66% 3.91% 3.16% -10.74% -3.14% -1.21% -0.86% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.59 41.73 60.49 81.68 45.61 143.64 542.29 -49.87%
EPS 1.66 3.91 5.66 -13.42 -4.55 -1.88 -2.13 -
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.79 1.25 1.45 1.56 2.49 -14.09%
Adjusted Per Share Value based on latest NOSH - 76,279
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 0.45 2.46 3.14 3.35 4.19 6.26 5.89 -34.84%
EPS 0.09 0.23 0.29 -0.55 -0.42 -0.08 -0.02 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0589 0.0929 0.0513 0.1331 0.0679 0.0271 11.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.17 1.05 0.76 0.93 1.17 1.51 2.78 -
P/RPS 13.62 2.52 1.26 1.14 2.57 1.05 0.51 72.84%
P/EPS 70.56 26.87 13.43 -6.93 -25.73 -80.14 -130.50 -
EY 1.42 3.72 7.45 -14.43 -3.89 -1.25 -0.77 -
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.05 0.42 0.74 0.81 0.97 1.12 0.73%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 19/07/05 29/07/04 22/07/03 30/07/02 27/07/01 -
Price 1.06 1.05 0.77 0.94 1.33 1.40 3.17 -
P/RPS 12.34 2.52 1.27 1.15 2.92 0.97 0.58 66.42%
P/EPS 63.93 26.87 13.61 -7.00 -29.25 -74.30 -148.81 -
EY 1.56 3.72 7.35 -14.28 -3.42 -1.35 -0.67 -
DY 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 0.43 0.75 0.92 0.90 1.27 -2.96%

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