[IBHD] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.96%
YoY- -14027.12%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 4,067 18,140 63,502 60,827 73,927 89,529 125,298 -43.50%
PBT 1,900 2,831 7,040 -8,155 189 -9,995 1,255 7.15%
Tax 45 -285 -250 -62 -130 -751 -580 -
NP 1,945 2,546 6,790 -8,217 59 -10,746 675 19.28%
-
NP to SH 1,945 2,546 6,790 -8,217 59 -10,746 675 19.28%
-
Tax Rate -2.37% 10.07% 3.55% - 68.78% - 46.22% -
Total Cost 2,122 15,594 56,712 69,044 73,868 100,275 124,623 -49.26%
-
Net Worth 166,543 81,033 355,265 12,053 81,879 87,978 50,244 22.09%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,121 890 - - - - - -
Div Payout % 109.08% 34.98% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 166,543 81,033 355,265 12,053 81,879 87,978 50,244 22.09%
NOSH 106,078 44,523 196,279 9,642 59,333 60,675 20,196 31.82%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 47.82% 14.04% 10.69% -13.51% 0.08% -12.00% 0.54% -
ROE 1.17% 3.14% 1.91% -68.17% 0.07% -12.21% 1.34% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 3.83 40.74 32.35 630.80 124.60 147.55 618.46 -57.13%
EPS 1.83 5.72 3.46 -85.21 0.10 -17.71 3.33 -9.49%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.82 1.81 1.25 1.38 1.45 2.48 -7.33%
Adjusted Per Share Value based on latest NOSH - 9,642
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 0.22 0.98 3.42 3.28 3.98 4.82 6.75 -43.46%
EPS 0.10 0.14 0.37 -0.44 0.00 -0.58 0.04 16.49%
DPS 0.11 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0436 0.1913 0.0065 0.0441 0.0474 0.0271 22.06%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.00 0.89 1.03 0.79 1.19 1.05 3.47 -
P/RPS 26.08 2.18 3.18 0.13 0.96 0.71 0.56 89.62%
P/EPS 54.54 15.56 29.77 -0.93 1,196.72 -5.93 104.15 -10.21%
EY 1.83 6.43 3.36 -107.86 0.08 -16.87 0.96 11.34%
DY 2.00 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.57 0.63 0.86 0.72 1.40 -12.22%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 28/02/06 28/02/05 25/02/04 29/01/03 28/02/02 -
Price 0.96 0.99 1.03 0.78 1.20 1.03 3.08 -
P/RPS 25.04 2.43 3.18 0.12 0.96 0.70 0.50 91.93%
P/EPS 52.36 17.31 29.77 -0.92 1,206.78 -5.82 92.44 -9.03%
EY 1.91 5.78 3.36 -109.25 0.08 -17.19 1.08 9.96%
DY 2.08 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.57 0.62 0.87 0.71 1.24 -11.14%

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