[IBHD] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[IBHD] I-BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -51.25%
YoY- -1692.0%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 83,343 77,786 83,966 89,529 93,073 116,186 127,892 -24.81%
PBT -1,927 -7,078 -9,764 -9,995 -6,565 -1,038 1,153 -
Tax -542 -676 -756 -751 -540 -486 -522 2.53%
NP -2,469 -7,754 -10,520 -10,746 -7,105 -1,524 631 -
-
NP to SH -2,469 -7,754 -10,520 -10,746 -7,105 -1,524 631 -
-
Tax Rate - - - - - - 45.27% -
Total Cost 85,812 85,540 94,486 100,275 100,178 117,710 127,261 -23.08%
-
Net Worth 182,124 247,290 102,981 87,978 80,938 126,180 48,999 139.75%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 182,124 247,290 102,981 87,978 80,938 126,180 48,999 139.75%
NOSH 129,166 170,545 71,515 60,675 53,958 80,884 19,999 246.41%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.96% -9.97% -12.53% -12.00% -7.63% -1.31% 0.49% -
ROE -1.36% -3.14% -10.22% -12.21% -8.78% -1.21% 1.29% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 64.52 45.61 117.41 147.55 172.49 143.64 639.46 -78.29%
EPS -1.91 -4.55 -14.71 -17.71 -13.17 -1.88 3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.45 1.44 1.45 1.50 1.56 2.45 -30.78%
Adjusted Per Share Value based on latest NOSH - 60,675
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.49 4.19 4.52 4.82 5.01 6.26 6.89 -24.81%
EPS -0.13 -0.42 -0.57 -0.58 -0.38 -0.08 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0981 0.1331 0.0554 0.0474 0.0436 0.0679 0.0264 139.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.28 1.17 0.93 1.05 1.10 1.51 1.66 -
P/RPS 1.98 2.57 0.79 0.71 0.64 1.05 0.26 286.59%
P/EPS -66.96 -25.73 -6.32 -5.93 -8.35 -80.14 52.61 -
EY -1.49 -3.89 -15.82 -16.87 -11.97 -1.25 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.65 0.72 0.73 0.97 0.68 21.41%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/10/03 22/07/03 21/04/03 29/01/03 30/10/02 30/07/02 13/05/02 -
Price 1.24 1.33 0.94 1.03 1.11 1.40 1.67 -
P/RPS 1.92 2.92 0.80 0.70 0.64 0.97 0.26 278.75%
P/EPS -64.87 -29.25 -6.39 -5.82 -8.43 -74.30 52.93 -
EY -1.54 -3.42 -15.65 -17.19 -11.86 -1.35 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.65 0.71 0.74 0.90 0.68 18.73%

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