[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.03%
YoY- -60.51%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,253 1,511 18,140 15,530 12,119 7,521 63,502 -89.26%
PBT 754 638 2,831 2,515 2,123 434 7,040 -77.53%
Tax 325 -108 -285 -162 -95 -35 -250 -
NP 1,079 530 2,546 2,353 2,028 399 6,790 -70.76%
-
NP to SH 1,079 530 2,546 2,353 2,028 399 6,790 -70.76%
-
Tax Rate -43.10% 16.93% 10.07% 6.44% 4.47% 8.06% 3.55% -
Total Cost 1,174 981 15,594 13,177 10,091 7,122 56,712 -92.51%
-
Net Worth 149,861 3,233,000 669,971 382,362 280,915 527,250 201,859 -18.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 7,362 - - - 3,345 -
Div Payout % - - 289.17% - - - 49.27% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 149,861 3,233,000 669,971 382,362 280,915 527,250 201,859 -18.05%
NOSH 85,634 1,766,666 368,115 210,089 150,222 284,999 111,524 -16.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 47.89% 35.08% 14.04% 15.15% 16.73% 5.31% 10.69% -
ROE 0.72% 0.02% 0.38% 0.62% 0.72% 0.08% 3.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.63 0.09 4.93 7.39 8.07 2.64 56.94 -87.19%
EPS 1.26 0.03 3.37 1.12 1.35 -0.14 6.08 -65.08%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.75 1.83 1.82 1.82 1.87 1.85 1.81 -2.22%
Adjusted Per Share Value based on latest NOSH - 135,416
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.12 0.08 0.98 0.84 0.65 0.40 3.42 -89.34%
EPS 0.06 0.03 0.14 0.13 0.11 0.02 0.37 -70.36%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.18 -
NAPS 0.0807 1.7407 0.3607 0.2059 0.1512 0.2839 0.1087 -18.05%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.17 1.08 0.89 1.00 1.05 1.04 1.03 -
P/RPS 44.47 1,262.74 18.06 13.53 13.02 39.41 1.81 750.10%
P/EPS 92.86 3,600.00 128.68 89.29 77.78 742.86 16.92 212.10%
EY 1.08 0.03 0.78 1.12 1.29 0.13 5.91 -67.89%
DY 0.00 0.00 2.25 0.00 0.00 0.00 2.91 -
P/NAPS 0.67 0.59 0.49 0.55 0.56 0.56 0.57 11.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 24/04/07 27/02/07 23/11/06 29/08/06 26/05/06 28/02/06 -
Price 1.06 1.53 0.99 0.98 1.05 1.05 1.03 -
P/RPS 40.29 1,788.88 20.09 13.26 13.02 39.79 1.81 695.81%
P/EPS 84.13 5,100.00 143.14 87.50 77.78 750.00 16.92 192.17%
EY 1.19 0.02 0.70 1.14 1.29 0.13 5.91 -65.74%
DY 0.00 0.00 2.02 0.00 0.00 0.00 2.91 -
P/NAPS 0.61 0.84 0.54 0.54 0.56 0.57 0.57 4.63%

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