[IBHD] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[IBHD] I-BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 180.56%
YoY- 377.68%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 63,502 75,121 59,998 61,968 60,827 60,573 65,076 -1.61%
PBT 7,040 8,068 9,248 6,688 -8,155 -11,158 -18,278 -
Tax -250 -122 -156 -68 -62 21 30 -
NP 6,790 7,945 9,092 6,620 -8,217 -11,137 -18,248 -
-
NP to SH 6,790 7,945 9,092 6,620 -8,217 -11,137 -18,248 -
-
Tax Rate 3.55% 1.51% 1.69% 1.02% - - - -
Total Cost 56,712 67,176 50,906 55,348 69,044 71,710 83,324 -22.57%
-
Net Worth 201,859 190,180 182,861 202,277 112,991 85,513 90,948 69.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,345 - - - 649 - - -
Div Payout % 49.27% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 201,859 190,180 182,861 202,277 112,991 85,513 90,948 69.90%
NOSH 111,524 105,656 102,157 114,930 64,937 68,411 72,759 32.83%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.69% 10.58% 15.15% 10.68% -13.51% -18.39% -28.04% -
ROE 3.36% 4.18% 4.97% 3.27% -7.27% -13.02% -20.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 56.94 71.10 58.73 53.92 93.67 88.54 89.44 -25.93%
EPS 6.08 7.52 8.90 5.76 -12.68 -16.28 -25.08 -
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.81 1.80 1.79 1.76 1.74 1.25 1.25 27.90%
Adjusted Per Share Value based on latest NOSH - 114,930
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.42 4.04 3.23 3.34 3.28 3.26 3.50 -1.52%
EPS 0.37 0.43 0.49 0.36 -0.44 -0.60 -0.98 -
DPS 0.18 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.1087 0.1024 0.0985 0.1089 0.0608 0.046 0.049 69.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.03 0.91 0.76 0.77 0.79 0.83 0.93 -
P/RPS 1.81 1.28 1.29 1.43 0.84 0.94 1.04 44.54%
P/EPS 16.92 12.10 8.54 13.37 -6.24 -5.10 -3.71 -
EY 5.91 8.26 11.71 7.48 -16.02 -19.61 -26.97 -
DY 2.91 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 0.57 0.51 0.42 0.44 0.45 0.66 0.74 -15.93%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 19/10/05 19/07/05 31/05/05 28/02/05 22/10/04 29/07/04 -
Price 1.03 0.98 0.77 0.75 0.78 0.80 0.94 -
P/RPS 1.81 1.38 1.31 1.39 0.83 0.90 1.05 43.62%
P/EPS 16.92 13.03 8.65 13.02 -6.16 -4.91 -3.75 -
EY 5.91 7.67 11.56 7.68 -16.22 -20.35 -26.68 -
DY 2.91 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.57 0.54 0.43 0.43 0.45 0.64 0.75 -16.67%

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