[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[IBHD] I-BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -45.8%
YoY- -1567.26%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 64,095 44,158 20,514 89,529 70,281 55,901 26,077 82.02%
PBT 1,489 1,174 244 -9,152 -6,578 -1,743 13 2251.69%
Tax -5 0 -8 -752 -215 1,743 -3 40.52%
NP 1,484 1,174 236 -9,904 -6,793 0 10 2694.48%
-
NP to SH 1,484 1,174 236 -9,904 -6,793 -1,818 10 2694.48%
-
Tax Rate 0.34% 0.00% 3.28% - - - 23.08% -
Total Cost 62,611 42,984 20,278 99,433 77,074 55,901 26,067 79.25%
-
Net Worth 6,974,799 810,619 102,981 87,392 80,869 126,047 48,999 2618.02%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 3,034 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 6,974,799 810,619 102,981 87,392 80,869 126,047 48,999 2618.02%
NOSH 4,946,666 559,047 71,515 60,689 53,912 80,800 19,999 3827.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.32% 2.66% 1.15% -11.06% -9.67% 0.00% 0.04% -
ROE 0.02% 0.14% 0.23% -11.33% -8.40% -1.44% 0.02% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.30 7.90 28.68 147.52 130.36 69.18 130.39 -95.35%
EPS -0.03 0.21 -0.33 -18.50 -12.60 -2.25 0.05 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.41 1.45 1.44 1.44 1.50 1.56 2.45 -30.78%
Adjusted Per Share Value based on latest NOSH - 60,675
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.45 2.38 1.10 4.82 3.78 3.01 1.40 82.34%
EPS 0.08 0.06 0.01 -0.53 -0.37 -0.10 0.00 -
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 3.7553 0.4365 0.0554 0.0471 0.0435 0.0679 0.0264 2616.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.28 1.17 0.93 1.05 1.10 1.51 1.66 -
P/RPS 98.79 14.81 3.24 0.71 0.84 2.18 1.27 1717.42%
P/EPS 4,266.67 557.14 281.82 -6.43 -8.73 -67.11 3,320.00 18.18%
EY 0.02 0.18 0.35 -15.54 -11.45 -1.49 0.03 -23.66%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.65 0.73 0.73 0.97 0.68 21.41%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/10/03 22/07/03 21/04/03 29/01/03 30/10/02 30/07/02 13/05/02 -
Price 1.24 1.33 0.94 1.03 1.11 1.40 1.67 -
P/RPS 95.70 16.84 3.28 0.70 0.85 2.02 1.28 1670.08%
P/EPS 4,133.33 633.33 284.85 -6.31 -8.81 -62.22 3,340.00 15.25%
EY 0.02 0.16 0.35 -15.84 -11.35 -1.61 0.03 -23.66%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.65 0.72 0.74 0.90 0.68 18.73%

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