[IBHD] YoY TTM 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- 68.16%
YoY- 65.25%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 22,691 71,738 55,262 83,343 93,073 127,062 87,026 -20.06%
PBT 3,504 6,265 -9,669 -1,927 -6,565 980 4,248 -3.15%
Tax -320 -170 -109 -542 -540 7 987 -
NP 3,184 6,095 -9,778 -2,469 -7,105 987 5,235 -7.94%
-
NP to SH 3,184 6,095 -9,778 -2,469 -7,105 671 4,317 -4.94%
-
Tax Rate 9.13% 2.71% - - - -0.71% -23.23% -
Total Cost 19,507 65,643 65,040 85,812 100,178 126,075 81,791 -21.24%
-
Net Worth 246,458 221,165 292,045 182,124 80,938 50,903 50,351 30.28%
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 246,458 221,165 292,045 182,124 80,938 50,903 50,351 30.28%
NOSH 135,416 122,869 233,636 129,166 53,958 20,200 19,800 37.75%
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 14.03% 8.50% -17.69% -2.96% -7.63% 0.78% 6.02% -
ROE 1.29% 2.76% -3.35% -1.36% -8.78% 1.32% 8.57% -
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 16.76 58.39 23.65 64.52 172.49 629.02 439.53 -41.96%
EPS 2.35 4.96 -4.19 -1.91 -13.17 3.32 21.80 -31.00%
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 1.22 3.86 2.98 4.49 5.01 6.84 4.69 -20.09%
EPS 0.17 0.33 -0.53 -0.13 -0.38 0.04 0.23 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1191 0.1572 0.0981 0.0436 0.0274 0.0271 30.29%
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 5.97 1.56 3.51 1.98 0.64 0.44 0.98 35.12%
P/EPS 42.53 18.34 -19.83 -66.96 -8.35 82.49 19.68 13.69%
EY 2.35 5.45 -5.04 -1.49 -11.97 1.21 5.08 -12.05%
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 5.85 1.68 3.38 1.92 0.64 0.53 0.84 38.17%
P/EPS 41.68 19.76 -19.12 -64.87 -8.43 101.15 16.88 16.25%
EY 2.40 5.06 -5.23 -1.54 -11.86 0.99 5.92 -13.96%
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