[IBHD] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[IBHD] I-BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -341.52%
YoY- -254.42%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 83,966 89,529 93,073 116,186 127,892 125,298 127,062 -24.15%
PBT -9,764 -9,995 -6,565 -1,038 1,153 1,255 980 -
Tax -756 -751 -540 -486 -522 -580 7 -
NP -10,520 -10,746 -7,105 -1,524 631 675 987 -
-
NP to SH -10,520 -10,746 -7,105 -1,524 631 675 671 -
-
Tax Rate - - - - 45.27% 46.22% -0.71% -
Total Cost 94,486 100,275 100,178 117,710 127,261 124,623 126,075 -17.50%
-
Net Worth 102,981 87,978 80,938 126,180 48,999 50,244 50,903 60.02%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 102,981 87,978 80,938 126,180 48,999 50,244 50,903 60.02%
NOSH 71,515 60,675 53,958 80,884 19,999 20,196 20,200 132.46%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -12.53% -12.00% -7.63% -1.31% 0.49% 0.54% 0.78% -
ROE -10.22% -12.21% -8.78% -1.21% 1.29% 1.34% 1.32% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 117.41 147.55 172.49 143.64 639.46 618.46 629.02 -67.37%
EPS -14.71 -17.71 -13.17 -1.88 3.16 3.33 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.45 1.50 1.56 2.45 2.48 2.52 -31.16%
Adjusted Per Share Value based on latest NOSH - 80,884
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.52 4.82 5.01 6.26 6.89 6.75 6.84 -24.15%
EPS -0.57 -0.58 -0.38 -0.08 0.03 0.04 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0474 0.0436 0.0679 0.0264 0.0271 0.0274 59.96%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.93 1.05 1.10 1.51 1.66 3.47 2.74 -
P/RPS 0.79 0.71 0.64 1.05 0.26 0.56 0.44 47.77%
P/EPS -6.32 -5.93 -8.35 -80.14 52.61 104.15 82.49 -
EY -15.82 -16.87 -11.97 -1.25 1.90 0.96 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.73 0.97 0.68 1.40 1.09 -29.17%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/04/03 29/01/03 30/10/02 30/07/02 13/05/02 28/02/02 30/11/01 -
Price 0.94 1.03 1.11 1.40 1.67 3.08 3.36 -
P/RPS 0.80 0.70 0.64 0.97 0.26 0.50 0.53 31.61%
P/EPS -6.39 -5.82 -8.43 -74.30 52.93 92.44 101.15 -
EY -15.65 -17.19 -11.86 -1.35 1.89 1.08 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.74 0.90 0.68 1.24 1.33 -37.98%

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