[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[IBHD] I-BHD
Announcement Date
20-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 26.41%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 32,538 15,208 73,927 64,095 44,158 20,514 89,529 -49.10%
PBT -9,139 -603 189 1,489 1,174 244 -9,152 -0.09%
Tax 15 7 -130 -5 0 -8 -752 -
NP -9,124 -596 59 1,484 1,174 236 -9,904 -5.32%
-
NP to SH -9,124 -596 59 1,484 1,174 236 -9,904 -5.32%
-
Tax Rate - - 68.78% 0.34% 0.00% 3.28% - -
Total Cost 41,662 15,804 73,868 62,611 42,984 20,278 99,433 -44.03%
-
Net Worth 90,948 60,038 3,407 6,974,799 810,619 102,981 87,392 2.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 24 - - - 3,034 -
Div Payout % - - 41.85% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 90,948 60,038 3,407 6,974,799 810,619 102,981 87,392 2.69%
NOSH 72,759 43,823 2,469 4,946,666 559,047 71,515 60,689 12.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -28.04% -3.92% 0.08% 2.32% 2.66% 1.15% -11.06% -
ROE -10.03% -0.99% 1.73% 0.02% 0.14% 0.23% -11.33% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.72 34.70 2,994.04 1.30 7.90 28.68 147.52 -54.90%
EPS -12.54 -1.36 -2.43 -0.03 0.21 -0.33 -18.50 -22.85%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 5.00 -
NAPS 1.25 1.37 1.38 1.41 1.45 1.44 1.44 -9.00%
Adjusted Per Share Value based on latest NOSH - 129,166
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.75 0.82 3.98 3.45 2.38 1.10 4.82 -49.13%
EPS -0.49 -0.03 0.00 0.08 0.06 0.01 -0.53 -5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.049 0.0323 0.0018 3.7553 0.4365 0.0554 0.0471 2.67%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.93 1.11 1.19 1.28 1.17 0.93 1.05 -
P/RPS 2.08 3.20 0.04 98.79 14.81 3.24 0.71 104.87%
P/EPS -7.42 -81.62 49.80 4,266.67 557.14 281.82 -6.43 10.02%
EY -13.48 -1.23 2.01 0.02 0.18 0.35 -15.54 -9.05%
DY 0.00 0.00 0.84 0.00 0.00 0.00 4.76 -
P/NAPS 0.74 0.81 0.86 0.91 0.81 0.65 0.73 0.91%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 13/05/04 25/02/04 20/10/03 22/07/03 21/04/03 29/01/03 -
Price 0.94 0.93 1.20 1.24 1.33 0.94 1.03 -
P/RPS 2.10 2.68 0.04 95.70 16.84 3.28 0.70 108.14%
P/EPS -7.50 -68.38 50.22 4,133.33 633.33 284.85 -6.31 12.21%
EY -13.34 -1.46 1.99 0.02 0.16 0.35 -15.84 -10.82%
DY 0.00 0.00 0.83 0.00 0.00 0.00 4.85 -
P/NAPS 0.75 0.68 0.87 0.88 0.92 0.65 0.72 2.76%

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