[IBHD] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[IBHD] I-BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.5%
YoY- -296.03%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 58,288 61,111 60,827 55,262 62,307 68,621 73,927 -14.66%
PBT 5,608 -5,880 -8,155 -9,669 -10,124 -658 189 860.42%
Tax -155 -86 -62 -109 -115 -115 -130 12.45%
NP 5,453 -5,966 -8,217 -9,778 -10,239 -773 59 1949.84%
-
NP to SH 5,453 -5,966 -8,217 -9,778 -10,239 -773 59 1949.84%
-
Tax Rate 2.76% - - - - - 68.78% -
Total Cost 52,835 67,077 69,044 65,040 72,546 69,394 73,868 -20.03%
-
Net Worth 172,496 202,277 12,053 292,045 95,348 60,038 81,879 64.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 172,496 202,277 12,053 292,045 95,348 60,038 81,879 64.41%
NOSH 96,366 114,930 9,642 233,636 76,279 43,823 59,333 38.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.36% -9.76% -13.51% -17.69% -16.43% -1.13% 0.08% -
ROE 3.16% -2.95% -68.17% -3.35% -10.74% -1.29% 0.07% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.49 53.17 630.80 23.65 81.68 156.58 124.60 -38.25%
EPS 5.66 -5.19 -85.21 -4.19 -13.42 -1.76 0.10 1377.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.76 1.25 1.25 1.25 1.37 1.38 18.95%
Adjusted Per Share Value based on latest NOSH - 233,636
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.14 3.29 3.28 2.98 3.35 3.69 3.98 -14.63%
EPS 0.29 -0.32 -0.44 -0.53 -0.55 -0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0929 0.1089 0.0065 0.1572 0.0513 0.0323 0.0441 64.40%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.76 0.77 0.79 0.83 0.93 1.11 1.19 -
P/RPS 1.26 1.45 0.13 3.51 1.14 0.71 0.96 19.89%
P/EPS 13.43 -14.83 -0.93 -19.83 -6.93 -62.93 1,196.72 -95.00%
EY 7.45 -6.74 -107.86 -5.04 -14.43 -1.59 0.08 1960.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.63 0.66 0.74 0.81 0.86 -38.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/07/05 31/05/05 28/02/05 22/10/04 29/07/04 13/05/04 25/02/04 -
Price 0.77 0.75 0.78 0.80 0.94 0.93 1.20 -
P/RPS 1.27 1.41 0.12 3.38 1.15 0.59 0.96 20.53%
P/EPS 13.61 -14.45 -0.92 -19.12 -7.00 -52.72 1,206.78 -94.98%
EY 7.35 -6.92 -109.25 -5.23 -14.28 -1.90 0.08 1941.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.62 0.64 0.75 0.68 0.87 -37.51%

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