[IBHD] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 103.21%
YoY- -81.48%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 19,248 14,380 29,824 26,077 22,792 37,493 41,530 -40.02%
PBT -3,416 -4,836 -1,756 13 14 691 435 -
Tax -537 -139 1,756 -3 -14 -85 -108 190.46%
NP -3,953 -4,975 0 10 0 606 327 -
-
NP to SH -3,953 -4,975 -1,828 10 -312 606 327 -
-
Tax Rate - - - 23.08% 100.00% 12.30% 24.83% -
Total Cost 23,201 19,355 29,824 26,067 22,792 36,887 41,203 -31.73%
-
Net Worth 87,978 80,938 126,180 48,999 50,244 50,903 50,261 45.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 87,978 80,938 126,180 48,999 50,244 50,903 50,261 45.09%
NOSH 60,675 53,958 80,884 19,999 20,259 20,200 20,185 107.86%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -20.54% -34.60% 0.00% 0.04% 0.00% 1.62% 0.79% -
ROE -4.49% -6.15% -1.45% 0.02% -0.62% 1.19% 0.65% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 31.72 26.65 36.87 130.39 112.50 185.61 205.74 -71.14%
EPS -7.34 -9.22 -2.26 0.05 -1.54 3.00 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.50 1.56 2.45 2.48 2.52 2.49 -30.19%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.04 0.77 1.61 1.40 1.23 2.02 2.24 -39.95%
EPS -0.21 -0.27 -0.10 0.00 -0.02 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0436 0.0679 0.0264 0.0271 0.0274 0.0271 45.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.05 1.10 1.51 1.66 3.47 2.74 2.78 -
P/RPS 3.31 4.13 4.10 1.27 3.08 1.48 1.35 81.53%
P/EPS -16.12 -11.93 -66.81 3,320.00 -225.32 91.33 171.60 -
EY -6.20 -8.38 -1.50 0.03 -0.44 1.09 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.97 0.68 1.40 1.09 1.12 -25.45%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/01/03 30/10/02 30/07/02 13/05/02 28/02/02 30/11/01 27/07/01 -
Price 1.03 1.11 1.40 1.67 3.08 3.36 3.17 -
P/RPS 3.25 4.17 3.80 1.28 2.74 1.81 1.54 64.30%
P/EPS -15.81 -12.04 -61.95 3,340.00 -200.00 112.00 195.68 -
EY -6.33 -8.31 -1.61 0.03 -0.50 0.89 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.90 0.68 1.24 1.33 1.27 -32.06%

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