[IBHD] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[IBHD] I-BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -172.16%
YoY- -920.96%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 23,644 20,514 19,248 14,380 29,824 26,077 22,792 2.48%
PBT 930 244 -3,416 -4,836 -1,756 13 14 1552.87%
Tax 8 -8 -537 -139 1,756 -3 -14 -
NP 938 236 -3,953 -4,975 0 10 0 -
-
NP to SH 938 236 -3,953 -4,975 -1,828 10 -312 -
-
Tax Rate -0.86% 3.28% - - - 23.08% 100.00% -
Total Cost 22,706 20,278 23,201 19,355 29,824 26,067 22,792 -0.25%
-
Net Worth 247,290 102,981 87,978 80,938 126,180 48,999 50,244 190.19%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 247,290 102,981 87,978 80,938 126,180 48,999 50,244 190.19%
NOSH 170,545 71,515 60,675 53,958 80,884 19,999 20,259 315.44%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.97% 1.15% -20.54% -34.60% 0.00% 0.04% 0.00% -
ROE 0.38% 0.23% -4.49% -6.15% -1.45% 0.02% -0.62% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.86 28.68 31.72 26.65 36.87 130.39 112.50 -75.33%
EPS 0.55 -0.33 -7.34 -9.22 -2.26 0.05 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.45 1.50 1.56 2.45 2.48 -30.14%
Adjusted Per Share Value based on latest NOSH - 53,958
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.27 1.10 1.04 0.77 1.61 1.40 1.23 2.16%
EPS 0.05 0.01 -0.21 -0.27 -0.10 0.00 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.0554 0.0474 0.0436 0.0679 0.0264 0.0271 189.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.17 0.93 1.05 1.10 1.51 1.66 3.47 -
P/RPS 8.44 3.24 3.31 4.13 4.10 1.27 3.08 96.18%
P/EPS 212.73 281.82 -16.12 -11.93 -66.81 3,320.00 -225.32 -
EY 0.47 0.35 -6.20 -8.38 -1.50 0.03 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.65 0.72 0.73 0.97 0.68 1.40 -30.63%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/07/03 21/04/03 29/01/03 30/10/02 30/07/02 13/05/02 28/02/02 -
Price 1.33 0.94 1.03 1.11 1.40 1.67 3.08 -
P/RPS 9.59 3.28 3.25 4.17 3.80 1.28 2.74 131.05%
P/EPS 241.82 284.85 -15.81 -12.04 -61.95 3,340.00 -200.00 -
EY 0.41 0.35 -6.33 -8.31 -1.61 0.03 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.65 0.71 0.74 0.90 0.68 1.24 -18.08%

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