[IBHD] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -97.02%
YoY- 100.6%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 60,573 65,076 60,832 73,927 85,460 88,316 82,056 -18.27%
PBT -11,158 -18,278 -2,412 189 1,985 2,348 976 -
Tax 21 30 28 -130 -6 0 -32 -
NP -11,137 -18,248 -2,384 59 1,978 2,348 944 -
-
NP to SH -11,137 -18,248 -2,384 59 1,978 2,348 944 -
-
Tax Rate - - - 68.78% 0.30% 0.00% 3.28% -
Total Cost 71,710 83,324 63,216 73,868 83,481 85,968 81,112 -7.86%
-
Net Worth 85,513 90,948 60,038 3,407 6,974,797 810,619 102,981 -11.62%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 24 - - - -
Div Payout % - - - 41.85% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 85,513 90,948 60,038 3,407 6,974,797 810,619 102,981 -11.62%
NOSH 68,411 72,759 43,823 2,469 4,946,665 559,047 71,515 -2.90%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -18.39% -28.04% -3.92% 0.08% 2.32% 2.66% 1.15% -
ROE -13.02% -20.06% -3.97% 1.73% 0.03% 0.29% 0.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 88.54 89.44 138.81 2,994.04 1.73 15.80 114.74 -15.83%
EPS -16.28 -25.08 -5.44 -2.43 -0.04 0.42 -1.32 431.37%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.37 1.38 1.41 1.45 1.44 -8.97%
Adjusted Per Share Value based on latest NOSH - 59,333
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.26 3.50 3.28 3.98 4.60 4.76 4.42 -18.32%
EPS -0.60 -0.98 -0.13 0.00 0.11 0.13 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.049 0.0323 0.0018 3.7553 0.4365 0.0554 -11.62%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.83 0.93 1.11 1.19 1.28 1.17 0.93 -
P/RPS 0.94 1.04 0.80 0.04 74.09 7.41 0.81 10.40%
P/EPS -5.10 -3.71 -20.40 49.80 3,200.00 278.57 70.45 -
EY -19.61 -26.97 -4.90 2.01 0.03 0.36 1.42 -
DY 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.81 0.86 0.91 0.81 0.65 1.02%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/10/04 29/07/04 13/05/04 25/02/04 20/10/03 22/07/03 21/04/03 -
Price 0.80 0.94 0.93 1.20 1.24 1.33 0.94 -
P/RPS 0.90 1.05 0.67 0.04 71.77 8.42 0.82 6.38%
P/EPS -4.91 -3.75 -17.10 50.22 3,100.00 316.67 71.21 -
EY -20.35 -26.68 -5.85 1.99 0.03 0.32 1.40 -
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.68 0.87 0.88 0.92 0.65 -1.02%

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