[IBHD] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[IBHD] I-BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 105.97%
YoY- 2260.0%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 9,832 19,937 23,644 20,514 19,248 14,380 29,824 -52.18%
PBT -1,300 315 930 244 -3,416 -4,836 -1,756 -18.11%
Tax -125 -5 8 -8 -537 -139 1,756 -
NP -1,425 310 938 236 -3,953 -4,975 0 -
-
NP to SH -1,425 310 938 236 -3,953 -4,975 -1,828 -15.25%
-
Tax Rate - 1.59% -0.86% 3.28% - - - -
Total Cost 11,257 19,627 22,706 20,278 23,201 19,355 29,824 -47.67%
-
Net Worth 81,879 182,124 247,290 102,981 87,978 80,938 126,180 -24.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 81,879 182,124 247,290 102,981 87,978 80,938 126,180 -24.98%
NOSH 59,333 129,166 170,545 71,515 60,675 53,958 80,884 -18.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -14.49% 1.55% 3.97% 1.15% -20.54% -34.60% 0.00% -
ROE -1.74% 0.17% 0.38% 0.23% -4.49% -6.15% -1.45% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.57 15.44 13.86 28.68 31.72 26.65 36.87 -41.24%
EPS -2.40 -0.24 0.55 -0.33 -7.34 -9.22 -2.26 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.41 1.45 1.44 1.45 1.50 1.56 -7.82%
Adjusted Per Share Value based on latest NOSH - 71,515
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.53 1.07 1.27 1.10 1.04 0.77 1.61 -52.22%
EPS -0.08 0.02 0.05 0.01 -0.21 -0.27 -0.10 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0981 0.1331 0.0554 0.0474 0.0436 0.0679 -24.94%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.19 1.28 1.17 0.93 1.05 1.10 1.51 -
P/RPS 7.18 8.29 8.44 3.24 3.31 4.13 4.10 45.13%
P/EPS -49.55 533.33 212.73 281.82 -16.12 -11.93 -66.81 -18.02%
EY -2.02 0.19 0.47 0.35 -6.20 -8.38 -1.50 21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.81 0.65 0.72 0.73 0.97 -7.69%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 20/10/03 22/07/03 21/04/03 29/01/03 30/10/02 30/07/02 -
Price 1.20 1.24 1.33 0.94 1.03 1.11 1.40 -
P/RPS 7.24 8.03 9.59 3.28 3.25 4.17 3.80 53.50%
P/EPS -49.96 516.67 241.82 284.85 -15.81 -12.04 -61.95 -13.32%
EY -2.00 0.19 0.41 0.35 -6.33 -8.31 -1.61 15.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.92 0.65 0.71 0.74 0.90 -2.22%

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