[IBHD] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -48.71%
YoY- -84.74%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 93,708 111,802 104,308 125,298 136,674 130,026 93,932 -0.15%
PBT -8,770 -3,486 52 1,255 1,654 1,100 460 -
Tax -286 3,486 -12 -580 -338 -338 -244 11.15%
NP -9,057 0 40 675 1,316 762 216 -
-
NP to SH -9,057 -3,636 40 675 1,316 762 216 -
-
Tax Rate - - 23.08% 46.22% 20.44% 30.73% 53.04% -
Total Cost 102,765 111,802 104,268 124,623 135,358 129,264 93,716 6.33%
-
Net Worth 80,869 126,047 48,999 50,119 50,863 50,195 49,399 38.86%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 80,869 126,047 48,999 50,119 50,863 50,195 49,399 38.86%
NOSH 53,912 80,800 19,999 20,209 20,184 20,158 19,999 93.57%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -9.67% 0.00% 0.04% 0.54% 0.96% 0.59% 0.23% -
ROE -11.20% -2.88% 0.08% 1.35% 2.59% 1.52% 0.44% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 173.81 138.37 521.54 619.99 677.14 645.01 469.66 -48.42%
EPS -16.80 -4.50 0.20 3.34 6.52 3.78 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.56 2.45 2.48 2.52 2.49 2.47 -28.26%
Adjusted Per Share Value based on latest NOSH - 20,259
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.05 6.02 5.62 6.75 7.36 7.00 5.06 -0.13%
EPS -0.49 -0.20 0.00 0.04 0.07 0.04 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0679 0.0264 0.027 0.0274 0.027 0.0266 38.76%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.10 1.51 1.66 3.47 2.74 2.78 2.61 -
P/RPS 0.63 1.09 0.32 0.56 0.40 0.43 0.56 8.16%
P/EPS -6.55 -33.56 830.00 103.89 42.02 73.54 241.67 -
EY -15.27 -2.98 0.12 0.96 2.38 1.36 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.97 0.68 1.40 1.09 1.12 1.06 -21.99%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/10/02 30/07/02 13/05/02 28/02/02 30/11/01 27/07/01 31/05/01 -
Price 1.11 1.40 1.67 3.08 3.36 3.17 2.87 -
P/RPS 0.64 1.01 0.32 0.50 0.50 0.49 0.61 3.24%
P/EPS -6.61 -31.11 835.00 92.22 51.53 83.86 265.74 -
EY -15.14 -3.21 0.12 1.08 1.94 1.19 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 0.68 1.24 1.33 1.27 1.16 -25.87%

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