[IBHD] QoQ Annualized Quarter 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- -15.73%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 65,076 60,832 73,927 85,460 88,316 82,056 89,529 -19.17%
PBT -18,278 -2,412 189 1,985 2,348 976 -9,152 58.65%
Tax 30 28 -130 -6 0 -32 -752 -
NP -18,248 -2,384 59 1,978 2,348 944 -9,904 50.34%
-
NP to SH -18,248 -2,384 59 1,978 2,348 944 -9,904 50.34%
-
Tax Rate - - 68.78% 0.30% 0.00% 3.28% - -
Total Cost 83,324 63,216 73,868 83,481 85,968 81,112 99,433 -11.12%
-
Net Worth 90,948 60,038 3,407 6,974,797 810,619 102,981 87,392 2.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 24 - - - 3,034 -
Div Payout % - - 41.85% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 90,948 60,038 3,407 6,974,797 810,619 102,981 87,392 2.69%
NOSH 72,759 43,823 2,469 4,946,665 559,047 71,515 60,689 12.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -28.04% -3.92% 0.08% 2.32% 2.66% 1.15% -11.06% -
ROE -20.06% -3.97% 1.73% 0.03% 0.29% 0.92% -11.33% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 89.44 138.81 2,994.04 1.73 15.80 114.74 147.52 -28.38%
EPS -25.08 -5.44 -2.43 -0.04 0.42 -1.32 -18.50 22.51%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 5.00 -
NAPS 1.25 1.37 1.38 1.41 1.45 1.44 1.44 -9.00%
Adjusted Per Share Value based on latest NOSH - 129,166
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.50 3.28 3.98 4.60 4.76 4.42 4.82 -19.22%
EPS -0.98 -0.13 0.00 0.11 0.13 0.05 -0.53 50.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.049 0.0323 0.0018 3.7553 0.4365 0.0554 0.0471 2.67%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.93 1.11 1.19 1.28 1.17 0.93 1.05 -
P/RPS 1.04 0.80 0.04 74.09 7.41 0.81 0.71 29.00%
P/EPS -3.71 -20.40 49.80 3,200.00 278.57 70.45 -6.43 -30.71%
EY -26.97 -4.90 2.01 0.03 0.36 1.42 -15.54 44.46%
DY 0.00 0.00 0.84 0.00 0.00 0.00 4.76 -
P/NAPS 0.74 0.81 0.86 0.91 0.81 0.65 0.73 0.91%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 13/05/04 25/02/04 20/10/03 22/07/03 21/04/03 29/01/03 -
Price 0.94 0.93 1.20 1.24 1.33 0.94 1.03 -
P/RPS 1.05 0.67 0.04 71.77 8.42 0.82 0.70 31.06%
P/EPS -3.75 -17.10 50.22 3,100.00 316.67 71.21 -6.31 -29.33%
EY -26.68 -5.85 1.99 0.03 0.32 1.40 -15.84 41.60%
DY 0.00 0.00 0.83 0.00 0.00 0.00 4.85 -
P/NAPS 0.75 0.68 0.87 0.88 0.92 0.65 0.72 2.76%

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