[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -98.52%
YoY- -81.48%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 89,529 70,281 55,901 26,077 125,298 102,506 65,013 23.70%
PBT -9,152 -6,578 -1,743 13 1,255 1,241 550 -
Tax -752 -215 1,743 -3 -580 -254 -169 169.79%
NP -9,904 -6,793 0 10 675 987 381 -
-
NP to SH -9,904 -6,793 -1,818 10 675 987 381 -
-
Tax Rate - - - 23.08% 46.22% 20.47% 30.73% -
Total Cost 99,433 77,074 55,901 26,067 124,623 101,519 64,632 33.16%
-
Net Worth 87,392 80,869 126,047 48,999 50,119 50,863 50,195 44.57%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,034 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 87,392 80,869 126,047 48,999 50,119 50,863 50,195 44.57%
NOSH 60,689 53,912 80,800 19,999 20,209 20,184 20,158 108.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -11.06% -9.67% 0.00% 0.04% 0.54% 0.96% 0.59% -
ROE -11.33% -8.40% -1.44% 0.02% 1.35% 1.94% 0.76% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 147.52 130.36 69.18 130.39 619.99 507.86 322.51 -40.54%
EPS -18.50 -12.60 -2.25 0.05 3.34 4.89 1.89 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.50 1.56 2.45 2.48 2.52 2.49 -30.51%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.82 3.78 3.01 1.40 6.75 5.52 3.50 23.70%
EPS -0.53 -0.37 -0.10 0.00 0.04 0.05 0.02 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0435 0.0679 0.0264 0.027 0.0274 0.027 44.76%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.05 1.10 1.51 1.66 3.47 2.74 2.78 -
P/RPS 0.71 0.84 2.18 1.27 0.56 0.54 0.86 -11.96%
P/EPS -6.43 -8.73 -67.11 3,320.00 103.89 56.03 147.09 -
EY -15.54 -11.45 -1.49 0.03 0.96 1.78 0.68 -
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.97 0.68 1.40 1.09 1.12 -24.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/01/03 30/10/02 30/07/02 13/05/02 28/02/02 30/11/01 27/07/01 -
Price 1.03 1.11 1.40 1.67 3.08 3.36 3.17 -
P/RPS 0.70 0.85 2.02 1.28 0.50 0.66 0.98 -20.04%
P/EPS -6.31 -8.81 -62.22 3,340.00 92.22 68.71 167.72 -
EY -15.84 -11.35 -1.61 0.03 1.08 1.46 0.60 -
DY 4.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.90 0.68 1.24 1.33 1.27 -31.42%

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