[IBHD] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[IBHD] I-BHD
Announcement Date
20-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 68.16%
YoY- 65.25%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 62,307 68,621 73,927 83,343 77,786 83,966 89,529 -21.48%
PBT -10,124 -658 189 -1,927 -7,078 -9,764 -9,995 0.85%
Tax -115 -115 -130 -542 -676 -756 -751 -71.41%
NP -10,239 -773 59 -2,469 -7,754 -10,520 -10,746 -3.17%
-
NP to SH -10,239 -773 59 -2,469 -7,754 -10,520 -10,746 -3.17%
-
Tax Rate - - 68.78% - - - - -
Total Cost 72,546 69,394 73,868 85,812 85,540 94,486 100,275 -19.42%
-
Net Worth 95,348 60,038 81,879 182,124 247,290 102,981 87,978 5.51%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 95,348 60,038 81,879 182,124 247,290 102,981 87,978 5.51%
NOSH 76,279 43,823 59,333 129,166 170,545 71,515 60,675 16.49%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -16.43% -1.13% 0.08% -2.96% -9.97% -12.53% -12.00% -
ROE -10.74% -1.29% 0.07% -1.36% -3.14% -10.22% -12.21% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 81.68 156.58 124.60 64.52 45.61 117.41 147.55 -32.60%
EPS -13.42 -1.76 0.10 -1.91 -4.55 -14.71 -17.71 -16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.37 1.38 1.41 1.45 1.44 1.45 -9.42%
Adjusted Per Share Value based on latest NOSH - 129,166
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.35 3.69 3.98 4.49 4.19 4.52 4.82 -21.55%
EPS -0.55 -0.04 0.00 -0.13 -0.42 -0.57 -0.58 -3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0323 0.0441 0.0981 0.1331 0.0554 0.0474 5.41%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.93 1.11 1.19 1.28 1.17 0.93 1.05 -
P/RPS 1.14 0.71 0.96 1.98 2.57 0.79 0.71 37.15%
P/EPS -6.93 -62.93 1,196.72 -66.96 -25.73 -6.32 -5.93 10.95%
EY -14.43 -1.59 0.08 -1.49 -3.89 -15.82 -16.87 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.86 0.91 0.81 0.65 0.72 1.84%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 13/05/04 25/02/04 20/10/03 22/07/03 21/04/03 29/01/03 -
Price 0.94 0.93 1.20 1.24 1.33 0.94 1.03 -
P/RPS 1.15 0.59 0.96 1.92 2.92 0.80 0.70 39.27%
P/EPS -7.00 -52.72 1,206.78 -64.87 -29.25 -6.39 -5.82 13.10%
EY -14.28 -1.90 0.08 -1.54 -3.42 -15.65 -17.19 -11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.87 0.88 0.92 0.65 0.71 3.72%

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