[IBHD] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[IBHD] I-BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -76.49%
YoY- -75.89%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 18,140 20,706 24,238 30,084 63,502 75,121 59,998 -54.85%
PBT 2,831 3,353 4,246 1,736 7,040 8,068 9,248 -54.48%
Tax -285 -216 -190 -140 -250 -122 -156 49.28%
NP 2,546 3,137 4,056 1,596 6,790 7,945 9,092 -57.09%
-
NP to SH 2,546 3,137 4,056 1,596 6,790 7,945 9,092 -57.09%
-
Tax Rate 10.07% 6.44% 4.47% 8.06% 3.55% 1.51% 1.69% -
Total Cost 15,594 17,569 20,182 28,488 56,712 67,176 50,906 -54.45%
-
Net Worth 669,971 382,362 280,915 527,250 201,859 190,180 182,861 137.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,362 - - - 3,345 - - -
Div Payout % 289.17% - - - 49.27% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 669,971 382,362 280,915 527,250 201,859 190,180 182,861 137.09%
NOSH 368,115 210,089 150,222 284,999 111,524 105,656 102,157 134.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.04% 15.15% 16.73% 5.31% 10.69% 10.58% 15.15% -
ROE 0.38% 0.82% 1.44% 0.30% 3.36% 4.18% 4.97% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.93 9.86 16.13 10.56 56.94 71.10 58.73 -80.74%
EPS 3.37 1.49 2.70 -0.56 6.08 7.52 8.90 -47.56%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.82 1.82 1.87 1.85 1.81 1.80 1.79 1.11%
Adjusted Per Share Value based on latest NOSH - 284,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.98 1.11 1.31 1.62 3.42 4.04 3.23 -54.74%
EPS 0.14 0.17 0.22 0.09 0.37 0.43 0.49 -56.52%
DPS 0.40 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.3607 0.2059 0.1512 0.2839 0.1087 0.1024 0.0985 137.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 1.00 1.05 1.04 1.03 0.91 0.76 -
P/RPS 18.06 10.15 6.51 9.85 1.81 1.28 1.29 478.09%
P/EPS 128.68 66.96 38.89 185.71 16.92 12.10 8.54 507.04%
EY 0.78 1.49 2.57 0.54 5.91 8.26 11.71 -83.48%
DY 2.25 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.49 0.55 0.56 0.56 0.57 0.51 0.42 10.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 29/08/06 26/05/06 28/02/06 19/10/05 19/07/05 -
Price 0.99 0.98 1.05 1.05 1.03 0.98 0.77 -
P/RPS 20.09 9.94 6.51 9.95 1.81 1.38 1.31 514.20%
P/EPS 143.14 65.63 38.89 187.50 16.92 13.03 8.65 546.06%
EY 0.70 1.52 2.57 0.53 5.91 7.67 11.56 -84.50%
DY 2.02 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.54 0.54 0.56 0.57 0.57 0.54 0.43 16.35%

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