[IBHD] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[IBHD] I-BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 256.05%
YoY- -84.46%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 116,186 127,892 125,298 127,062 109,463 94,202 93,665 15.49%
PBT -1,038 1,153 1,255 980 -195 109 4,507 -
Tax -486 -522 -580 7 576 759 728 -
NP -1,524 631 675 987 381 868 5,235 -
-
NP to SH -1,524 631 675 671 -430 57 4,424 -
-
Tax Rate - 45.27% 46.22% -0.71% - -696.33% -16.15% -
Total Cost 117,710 127,261 124,623 126,075 109,082 93,334 88,430 21.07%
-
Net Worth 126,180 48,999 50,244 50,903 50,261 49,399 50,033 85.59%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 126,180 48,999 50,244 50,903 50,261 49,399 50,033 85.59%
NOSH 80,884 19,999 20,196 20,200 20,185 19,999 20,256 152.33%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -1.31% 0.49% 0.54% 0.78% 0.35% 0.92% 5.59% -
ROE -1.21% 1.29% 1.34% 1.32% -0.86% 0.12% 8.84% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 143.64 639.46 618.46 629.02 542.29 471.01 462.40 -54.23%
EPS -1.88 3.16 3.33 3.32 -2.13 0.29 21.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 2.45 2.48 2.52 2.49 2.47 2.47 -26.44%
Adjusted Per Share Value based on latest NOSH - 20,200
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.26 6.89 6.75 6.84 5.89 5.07 5.04 15.59%
EPS -0.08 0.03 0.04 0.04 -0.02 0.00 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0679 0.0264 0.0271 0.0274 0.0271 0.0266 0.0269 85.70%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.51 1.66 3.47 2.74 2.78 2.61 2.82 -
P/RPS 1.05 0.26 0.56 0.44 0.51 0.55 0.61 43.77%
P/EPS -80.14 52.61 104.15 82.49 -130.50 915.79 12.91 -
EY -1.25 1.90 0.96 1.21 -0.77 0.11 7.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.68 1.40 1.09 1.12 1.06 1.14 -10.23%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/07/02 13/05/02 28/02/02 30/11/01 27/07/01 31/05/01 27/02/01 -
Price 1.40 1.67 3.08 3.36 3.17 2.87 3.29 -
P/RPS 0.97 0.26 0.50 0.53 0.58 0.61 0.71 23.19%
P/EPS -74.30 52.93 92.44 101.15 -148.81 1,007.02 15.06 -
EY -1.35 1.89 1.08 0.99 -0.67 0.10 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.68 1.24 1.33 1.27 1.16 1.33 -22.97%

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