[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.63%
YoY- -14027.12%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,341 29,999 15,492 60,827 45,430 32,538 15,208 139.23%
PBT 6,051 4,624 1,672 -8,155 -8,369 -9,139 -603 -
Tax -92 -78 -17 -62 16 15 7 -
NP 5,959 4,546 1,655 -8,217 -8,353 -9,124 -596 -
-
NP to SH 5,959 4,546 1,655 -8,217 -8,353 -9,124 -596 -
-
Tax Rate 1.52% 1.69% 1.02% - - - - -
Total Cost 50,382 25,453 13,837 69,044 53,783 41,662 15,804 116.45%
-
Net Worth 190,180 182,861 202,277 112,991 85,513 90,948 60,038 115.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 649 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 190,180 182,861 202,277 112,991 85,513 90,948 60,038 115.53%
NOSH 105,656 102,157 114,930 64,937 68,411 72,759 43,823 79.70%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.58% 15.15% 10.68% -13.51% -18.39% -28.04% -3.92% -
ROE 3.13% 2.49% 0.82% -7.27% -9.77% -10.03% -0.99% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.32 29.37 13.48 93.67 66.41 44.72 34.70 33.12%
EPS 5.64 4.45 1.44 -12.68 -12.21 -12.54 -1.36 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.80 1.79 1.76 1.74 1.25 1.25 1.37 19.93%
Adjusted Per Share Value based on latest NOSH - 9,642
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.03 1.62 0.83 3.28 2.45 1.75 0.82 138.82%
EPS 0.32 0.24 0.09 -0.44 -0.45 -0.49 -0.03 -
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.1024 0.0985 0.1089 0.0608 0.046 0.049 0.0323 115.65%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.91 0.76 0.77 0.79 0.83 0.93 1.11 -
P/RPS 1.71 2.59 5.71 0.84 1.25 2.08 3.20 -34.12%
P/EPS 16.13 17.08 53.47 -6.24 -6.80 -7.42 -81.62 -
EY 6.20 5.86 1.87 -16.02 -14.71 -13.48 -1.23 -
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.44 0.45 0.66 0.74 0.81 -26.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 19/10/05 19/07/05 31/05/05 28/02/05 22/10/04 29/07/04 13/05/04 -
Price 0.98 0.77 0.75 0.78 0.80 0.94 0.93 -
P/RPS 1.84 2.62 5.56 0.83 1.20 2.10 2.68 -22.15%
P/EPS 17.38 17.30 52.08 -6.16 -6.55 -7.50 -68.38 -
EY 5.76 5.78 1.92 -16.22 -15.26 -13.34 -1.46 -
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.43 0.45 0.64 0.75 0.68 -14.23%

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