[IBHD] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -151.49%
YoY- 1.27%
Quarter Report
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 14,380 29,824 26,077 22,792 37,493 41,530 23,483 -27.86%
PBT -4,836 -1,756 13 14 691 435 115 -
Tax -139 1,756 -3 -14 -85 -108 -61 73.07%
NP -4,975 0 10 0 606 327 54 -
-
NP to SH -4,975 -1,828 10 -312 606 327 54 -
-
Tax Rate - - 23.08% 100.00% 12.30% 24.83% 53.04% -
Total Cost 19,355 29,824 26,067 22,792 36,887 41,203 23,429 -11.94%
-
Net Worth 80,938 126,180 48,999 50,244 50,903 50,261 49,399 38.93%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 80,938 126,180 48,999 50,244 50,903 50,261 49,399 38.93%
NOSH 53,958 80,884 19,999 20,259 20,200 20,185 19,999 93.68%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -34.60% 0.00% 0.04% 0.00% 1.62% 0.79% 0.23% -
ROE -6.15% -1.45% 0.02% -0.62% 1.19% 0.65% 0.11% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 26.65 36.87 130.39 112.50 185.61 205.74 117.42 -62.75%
EPS -9.22 -2.26 0.05 -1.54 3.00 1.62 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.56 2.45 2.48 2.52 2.49 2.47 -28.26%
Adjusted Per Share Value based on latest NOSH - 20,259
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.77 1.61 1.40 1.23 2.02 2.24 1.26 -27.96%
EPS -0.27 -0.10 0.00 -0.02 0.03 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0679 0.0264 0.0271 0.0274 0.0271 0.0266 38.97%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.10 1.51 1.66 3.47 2.74 2.78 2.61 -
P/RPS 4.13 4.10 1.27 3.08 1.48 1.35 2.22 51.20%
P/EPS -11.93 -66.81 3,320.00 -225.32 91.33 171.60 966.67 -
EY -8.38 -1.50 0.03 -0.44 1.09 0.58 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.97 0.68 1.40 1.09 1.12 1.06 -21.99%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/10/02 30/07/02 13/05/02 28/02/02 30/11/01 27/07/01 31/05/01 -
Price 1.11 1.40 1.67 3.08 3.36 3.17 2.87 -
P/RPS 4.17 3.80 1.28 2.74 1.81 1.54 2.44 42.89%
P/EPS -12.04 -61.95 3,340.00 -200.00 112.00 195.68 1,062.96 -
EY -8.31 -1.61 0.03 -0.50 0.89 0.51 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 0.68 1.24 1.33 1.27 1.16 -25.87%

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