[IBHD] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[IBHD] I-BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 38.97%
YoY- -662.87%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 59,998 61,968 60,827 60,573 65,076 60,832 73,927 -13.00%
PBT 9,248 6,688 -8,155 -11,158 -18,278 -2,412 189 1240.97%
Tax -156 -68 -62 21 30 28 -130 12.93%
NP 9,092 6,620 -8,217 -11,137 -18,248 -2,384 59 2783.17%
-
NP to SH 9,092 6,620 -8,217 -11,137 -18,248 -2,384 59 2783.17%
-
Tax Rate 1.69% 1.02% - - - - 68.78% -
Total Cost 50,906 55,348 69,044 71,710 83,324 63,216 73,868 -21.99%
-
Net Worth 182,861 202,277 112,991 85,513 90,948 60,038 3,407 1326.33%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 649 - - - 24 -
Div Payout % - - 0.00% - - - 41.85% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 182,861 202,277 112,991 85,513 90,948 60,038 3,407 1326.33%
NOSH 102,157 114,930 64,937 68,411 72,759 43,823 2,469 1098.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.15% 10.68% -13.51% -18.39% -28.04% -3.92% 0.08% -
ROE 4.97% 3.27% -7.27% -13.02% -20.06% -3.97% 1.73% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.73 53.92 93.67 88.54 89.44 138.81 2,994.04 -92.74%
EPS 8.90 5.76 -12.68 -16.28 -25.08 -5.44 -2.43 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.79 1.76 1.74 1.25 1.25 1.37 1.38 18.95%
Adjusted Per Share Value based on latest NOSH - 233,636
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.23 3.34 3.28 3.26 3.50 3.28 3.98 -13.00%
EPS 0.49 0.36 -0.44 -0.60 -0.98 -0.13 0.00 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.1089 0.0608 0.046 0.049 0.0323 0.0018 1344.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.76 0.77 0.79 0.83 0.93 1.11 1.19 -
P/RPS 1.29 1.43 0.84 0.94 1.04 0.80 0.04 915.32%
P/EPS 8.54 13.37 -6.24 -5.10 -3.71 -20.40 49.80 -69.16%
EY 11.71 7.48 -16.02 -19.61 -26.97 -4.90 2.01 224.12%
DY 0.00 0.00 1.27 0.00 0.00 0.00 0.84 -
P/NAPS 0.42 0.44 0.45 0.66 0.74 0.81 0.86 -38.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/07/05 31/05/05 28/02/05 22/10/04 29/07/04 13/05/04 25/02/04 -
Price 0.77 0.75 0.78 0.80 0.94 0.93 1.20 -
P/RPS 1.31 1.39 0.83 0.90 1.05 0.67 0.04 925.80%
P/EPS 8.65 13.02 -6.16 -4.91 -3.75 -17.10 50.22 -69.07%
EY 11.56 7.68 -16.22 -20.35 -26.68 -5.85 1.99 223.49%
DY 0.00 0.00 1.28 0.00 0.00 0.00 0.83 -
P/NAPS 0.43 0.43 0.45 0.64 0.75 0.68 0.87 -37.51%

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