[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[IBHD] I-BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -273.65%
YoY- -788.25%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 44,158 20,514 89,529 70,281 55,901 26,077 125,298 -50.20%
PBT 1,174 244 -9,152 -6,578 -1,743 13 1,255 -4.36%
Tax 0 -8 -752 -215 1,743 -3 -580 -
NP 1,174 236 -9,904 -6,793 0 10 675 44.77%
-
NP to SH 1,174 236 -9,904 -6,793 -1,818 10 675 44.77%
-
Tax Rate 0.00% 3.28% - - - 23.08% 46.22% -
Total Cost 42,984 20,278 99,433 77,074 55,901 26,067 124,623 -50.91%
-
Net Worth 810,619 102,981 87,392 80,869 126,047 48,999 50,119 542.82%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 3,034 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 810,619 102,981 87,392 80,869 126,047 48,999 50,119 542.82%
NOSH 559,047 71,515 60,689 53,912 80,800 19,999 20,209 820.25%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.66% 1.15% -11.06% -9.67% 0.00% 0.04% 0.54% -
ROE 0.14% 0.23% -11.33% -8.40% -1.44% 0.02% 1.35% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.90 28.68 147.52 130.36 69.18 130.39 619.99 -94.58%
EPS 0.21 -0.33 -18.50 -12.60 -2.25 0.05 3.34 -84.26%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.44 1.50 1.56 2.45 2.48 -30.14%
Adjusted Per Share Value based on latest NOSH - 53,958
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.38 1.10 4.82 3.78 3.01 1.40 6.75 -50.18%
EPS 0.06 0.01 -0.53 -0.37 -0.10 0.00 0.04 31.13%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.4365 0.0554 0.0471 0.0435 0.0679 0.0264 0.027 542.62%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.17 0.93 1.05 1.10 1.51 1.66 3.47 -
P/RPS 14.81 3.24 0.71 0.84 2.18 1.27 0.56 792.99%
P/EPS 557.14 281.82 -6.43 -8.73 -67.11 3,320.00 103.89 207.32%
EY 0.18 0.35 -15.54 -11.45 -1.49 0.03 0.96 -67.34%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.65 0.73 0.73 0.97 0.68 1.40 -30.63%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/07/03 21/04/03 29/01/03 30/10/02 30/07/02 13/05/02 28/02/02 -
Price 1.33 0.94 1.03 1.11 1.40 1.67 3.08 -
P/RPS 16.84 3.28 0.70 0.85 2.02 1.28 0.50 949.65%
P/EPS 633.33 284.85 -6.31 -8.81 -62.22 3,340.00 92.22 262.57%
EY 0.16 0.35 -15.84 -11.35 -1.61 0.03 1.08 -72.09%
DY 0.00 0.00 4.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.65 0.72 0.74 0.90 0.68 1.24 -18.08%

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