[IBHD] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -559.68%
YoY- 63.95%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 12,892 17,330 15,208 9,832 19,937 23,644 20,514 -26.56%
PBT 770 -8,536 -603 -1,300 315 930 244 114.69%
Tax 1 8 7 -125 -5 8 -8 -
NP 771 -8,528 -596 -1,425 310 938 236 119.69%
-
NP to SH 771 -8,528 -596 -1,425 310 938 236 119.69%
-
Tax Rate -0.13% - - - 1.59% -0.86% 3.28% -
Total Cost 12,121 25,858 15,804 11,257 19,627 22,706 20,278 -28.97%
-
Net Worth 292,045 95,348 60,038 81,879 182,124 247,290 102,981 99.97%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 292,045 95,348 60,038 81,879 182,124 247,290 102,981 99.97%
NOSH 233,636 76,279 43,823 59,333 129,166 170,545 71,515 119.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.98% -49.21% -3.92% -14.49% 1.55% 3.97% 1.15% -
ROE 0.26% -8.94% -0.99% -1.74% 0.17% 0.38% 0.23% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.52 22.72 34.70 16.57 15.44 13.86 28.68 -66.56%
EPS 0.33 -11.18 -1.36 -2.40 -0.24 0.55 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.37 1.38 1.41 1.45 1.44 -8.97%
Adjusted Per Share Value based on latest NOSH - 59,333
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.69 0.93 0.82 0.53 1.07 1.27 1.10 -26.66%
EPS 0.04 -0.46 -0.03 -0.08 0.02 0.05 0.01 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1572 0.0513 0.0323 0.0441 0.0981 0.1331 0.0554 100.04%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.83 0.93 1.11 1.19 1.28 1.17 0.93 -
P/RPS 15.04 4.09 3.20 7.18 8.29 8.44 3.24 177.49%
P/EPS 251.52 -8.32 -81.62 -49.55 533.33 212.73 281.82 -7.28%
EY 0.40 -12.02 -1.23 -2.02 0.19 0.47 0.35 9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.81 0.86 0.91 0.81 0.65 1.02%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/10/04 29/07/04 13/05/04 25/02/04 20/10/03 22/07/03 21/04/03 -
Price 0.80 0.94 0.93 1.20 1.24 1.33 0.94 -
P/RPS 14.50 4.14 2.68 7.24 8.03 9.59 3.28 168.62%
P/EPS 242.42 -8.41 -68.38 -49.96 516.67 241.82 284.85 -10.16%
EY 0.41 -11.89 -1.46 -2.00 0.19 0.41 0.35 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.68 0.87 0.88 0.92 0.65 -1.02%

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