[BIMB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[BIMB] BANK ISLAM MALAYSIA BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 95.88%
YoY- -207.43%
Quarter Report
Latest QR
Upcoming QR
BIMB's Result
BIMB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,135,002 859,638 559,535 286,597 1,087,432 715,774 479,803 77.81%
PBT -1,177,940 -80,246 -12,752 -4,512 -400,489 34,892 30,326 -
Tax -37,519 -32,117 -20,599 -8,443 -44,090 -17,884 -11,110 125.59%
NP -1,215,459 -112,363 -33,351 -12,955 -444,579 17,008 19,216 -
-
NP to SH -1,230,009 -120,424 -35,549 -18,812 -456,851 17,008 19,216 -
-
Tax Rate - - - - - 51.26% 36.64% -
Total Cost 2,350,461 972,001 592,886 299,552 1,532,011 698,766 460,587 197.29%
-
Net Worth -146,369 996,495 1,250,693 1,003,765 1,086,493 1,565,637 1,566,582 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 14,073 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -146,369 996,495 1,250,693 1,003,765 1,086,493 1,565,637 1,566,582 -
NOSH 562,958 562,992 563,375 494,465 562,950 563,178 563,519 -0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -107.09% -13.07% -5.96% -4.52% -40.88% 2.38% 4.00% -
ROE 0.00% -12.08% -2.84% -1.87% -42.05% 1.09% 1.23% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 201.61 152.69 99.32 57.96 193.17 127.10 85.14 77.93%
EPS -218.49 -21.39 -6.31 -3.34 -81.15 3.02 3.41 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS -0.26 1.77 2.22 2.03 1.93 2.78 2.78 -
Adjusted Per Share Value based on latest NOSH - 494,465
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 50.12 37.96 24.71 12.66 48.02 31.61 21.19 77.80%
EPS -54.32 -5.32 -1.57 -0.83 -20.17 0.75 0.85 -
DPS 0.00 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS -0.0646 0.44 0.5523 0.4433 0.4798 0.6914 0.6918 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.18 1.25 1.08 1.38 1.40 1.51 1.72 -
P/RPS 0.59 0.82 1.09 2.38 0.72 1.19 2.02 -56.07%
P/EPS -0.54 -5.84 -17.12 -36.27 -1.73 50.00 50.44 -
EY -185.16 -17.11 -5.84 -2.76 -57.97 2.00 1.98 -
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.00 0.71 0.49 0.68 0.73 0.54 0.62 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/10/06 16/06/06 20/03/06 23/12/05 10/10/05 30/05/05 11/03/05 -
Price 1.26 1.17 1.19 1.15 1.31 1.38 1.58 -
P/RPS 0.62 0.77 1.20 1.98 0.68 1.09 1.86 -52.02%
P/EPS -0.58 -5.47 -18.86 -30.23 -1.61 45.70 46.33 -
EY -173.40 -18.28 -5.30 -3.31 -61.95 2.19 2.16 -
DY 0.00 0.00 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 0.00 0.66 0.54 0.57 0.68 0.50 0.57 -

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