[IBHD] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -80.05%
YoY- -77.0%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 742 1,511 2,610 3,411 4,598 7,521 7,161 -78.03%
PBT 116 638 316 392 1,689 434 989 -76.13%
Tax 433 -108 -123 -67 -60 -35 -158 -
NP 549 530 193 325 1,629 399 831 -24.20%
-
NP to SH 549 530 193 325 1,629 399 831 -24.20%
-
Tax Rate -373.28% 16.93% 38.92% 17.09% 3.55% 8.06% 15.98% -
Total Cost 193 981 2,417 3,086 2,969 7,122 6,330 -90.30%
-
Net Worth 168,552 3,233,000 81,033 246,458 204,444 527,250 355,265 -39.25%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 890 - - - - -
Div Payout % - - 461.39% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 168,552 3,233,000 81,033 246,458 204,444 527,250 355,265 -39.25%
NOSH 96,315 1,766,666 44,523 135,416 109,328 284,999 196,279 -37.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 73.99% 35.08% 7.39% 9.53% 35.43% 5.31% 11.60% -
ROE 0.33% 0.02% 0.24% 0.13% 0.80% 0.08% 0.23% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.77 0.09 5.86 2.52 4.21 2.64 3.65 -64.66%
EPS 0.57 0.03 0.26 -0.24 1.49 -0.14 0.42 22.64%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.83 1.82 1.82 1.87 1.85 1.81 -2.22%
Adjusted Per Share Value based on latest NOSH - 135,416
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.04 0.08 0.14 0.18 0.25 0.40 0.39 -78.18%
EPS 0.03 0.03 0.01 0.02 0.09 0.02 0.04 -17.49%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.0908 1.7407 0.0436 0.1327 0.1101 0.2839 0.1913 -39.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.17 1.08 0.89 1.00 1.05 1.04 1.03 -
P/RPS 151.87 1,262.74 15.18 39.70 24.97 39.41 28.23 207.97%
P/EPS 205.26 3,600.00 205.32 416.67 70.47 742.86 243.28 -10.73%
EY 0.49 0.03 0.49 0.24 1.42 0.13 0.41 12.65%
DY 0.00 0.00 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.49 0.55 0.56 0.56 0.57 11.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 24/04/07 27/02/07 23/11/06 29/08/06 26/05/06 28/02/06 -
Price 1.06 1.53 0.99 0.98 1.05 1.05 1.03 -
P/RPS 137.59 1,788.88 16.89 38.91 24.97 39.79 28.23 188.29%
P/EPS 185.96 5,100.00 228.39 408.33 70.47 750.00 243.28 -16.44%
EY 0.54 0.02 0.44 0.24 1.42 0.13 0.41 20.21%
DY 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 0.54 0.54 0.56 0.57 0.57 4.63%

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