[IBHD] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[IBHD] I-BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 109.53%
YoY- 2260.0%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,927 85,460 88,316 82,056 89,529 93,708 111,802 -24.04%
PBT 189 1,985 2,348 976 -9,152 -8,770 -3,486 -
Tax -130 -6 0 -32 -752 -286 3,486 -
NP 59 1,978 2,348 944 -9,904 -9,057 0 -
-
NP to SH 59 1,978 2,348 944 -9,904 -9,057 -3,636 -
-
Tax Rate 68.78% 0.30% 0.00% 3.28% - - - -
Total Cost 73,868 83,481 85,968 81,112 99,433 102,765 111,802 -24.08%
-
Net Worth 3,407 6,974,797 810,619 102,981 87,392 80,869 126,047 -90.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 24 - - - 3,034 - - -
Div Payout % 41.85% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 3,407 6,974,797 810,619 102,981 87,392 80,869 126,047 -90.93%
NOSH 2,469 4,946,665 559,047 71,515 60,689 53,912 80,800 -90.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.08% 2.32% 2.66% 1.15% -11.06% -9.67% 0.00% -
ROE 1.73% 0.03% 0.29% 0.92% -11.33% -11.20% -2.88% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2,994.04 1.73 15.80 114.74 147.52 173.81 138.37 672.16%
EPS -2.43 -0.04 0.42 -1.32 -18.50 -16.80 -4.50 -33.61%
DPS 1.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.38 1.41 1.45 1.44 1.44 1.50 1.56 -7.82%
Adjusted Per Share Value based on latest NOSH - 71,515
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.98 4.60 4.76 4.42 4.82 5.05 6.02 -24.05%
EPS 0.00 0.11 0.13 0.05 -0.53 -0.49 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.0018 3.7553 0.4365 0.0554 0.0471 0.0435 0.0679 -91.05%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.19 1.28 1.17 0.93 1.05 1.10 1.51 -
P/RPS 0.04 74.09 7.41 0.81 0.71 0.63 1.09 -88.89%
P/EPS 49.80 3,200.00 278.57 70.45 -6.43 -6.55 -33.56 -
EY 2.01 0.03 0.36 1.42 -15.54 -15.27 -2.98 -
DY 0.84 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.86 0.91 0.81 0.65 0.73 0.73 0.97 -7.69%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 20/10/03 22/07/03 21/04/03 29/01/03 30/10/02 30/07/02 -
Price 1.20 1.24 1.33 0.94 1.03 1.11 1.40 -
P/RPS 0.04 71.77 8.42 0.82 0.70 0.64 1.01 -88.31%
P/EPS 50.22 3,100.00 316.67 71.21 -6.31 -6.61 -31.11 -
EY 1.99 0.03 0.32 1.40 -15.84 -15.14 -3.21 -
DY 0.83 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.87 0.88 0.92 0.65 0.72 0.74 0.90 -2.22%

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