[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[IBHD] I-BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 120.14%
YoY- 377.68%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 63,502 56,341 29,999 15,492 60,827 45,430 32,538 55.97%
PBT 7,040 6,051 4,624 1,672 -8,155 -8,369 -9,139 -
Tax -250 -92 -78 -17 -62 16 15 -
NP 6,790 5,959 4,546 1,655 -8,217 -8,353 -9,124 -
-
NP to SH 6,790 5,959 4,546 1,655 -8,217 -8,353 -9,124 -
-
Tax Rate 3.55% 1.52% 1.69% 1.02% - - - -
Total Cost 56,712 50,382 25,453 13,837 69,044 53,783 41,662 22.75%
-
Net Worth 201,859 190,180 182,861 202,277 112,991 85,513 90,948 69.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,345 - - - 649 - - -
Div Payout % 49.27% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 201,859 190,180 182,861 202,277 112,991 85,513 90,948 69.90%
NOSH 111,524 105,656 102,157 114,930 64,937 68,411 72,759 32.83%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.69% 10.58% 15.15% 10.68% -13.51% -18.39% -28.04% -
ROE 3.36% 3.13% 2.49% 0.82% -7.27% -9.77% -10.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 56.94 53.32 29.37 13.48 93.67 66.41 44.72 17.42%
EPS 6.08 5.64 4.45 1.44 -12.68 -12.21 -12.54 -
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.81 1.80 1.79 1.76 1.74 1.25 1.25 27.90%
Adjusted Per Share Value based on latest NOSH - 114,930
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.42 3.03 1.62 0.83 3.28 2.45 1.75 56.12%
EPS 0.37 0.32 0.24 0.09 -0.44 -0.45 -0.49 -
DPS 0.18 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.1087 0.1024 0.0985 0.1089 0.0608 0.046 0.049 69.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.03 0.91 0.76 0.77 0.79 0.83 0.93 -
P/RPS 1.81 1.71 2.59 5.71 0.84 1.25 2.08 -8.82%
P/EPS 16.92 16.13 17.08 53.47 -6.24 -6.80 -7.42 -
EY 5.91 6.20 5.86 1.87 -16.02 -14.71 -13.48 -
DY 2.91 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 0.57 0.51 0.42 0.44 0.45 0.66 0.74 -15.93%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 19/10/05 19/07/05 31/05/05 28/02/05 22/10/04 29/07/04 -
Price 1.03 0.98 0.77 0.75 0.78 0.80 0.94 -
P/RPS 1.81 1.84 2.62 5.56 0.83 1.20 2.10 -9.40%
P/EPS 16.92 17.38 17.30 52.08 -6.16 -6.55 -7.50 -
EY 5.91 5.76 5.78 1.92 -16.22 -15.26 -13.34 -
DY 2.91 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.57 0.54 0.43 0.43 0.45 0.64 0.75 -16.67%

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