[IBHD] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.96%
YoY- -14027.12%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 71,738 58,288 61,111 60,827 55,262 62,307 68,621 3.00%
PBT 6,265 5,608 -5,880 -8,155 -9,669 -10,124 -658 -
Tax -170 -155 -86 -62 -109 -115 -115 29.73%
NP 6,095 5,453 -5,966 -8,217 -9,778 -10,239 -773 -
-
NP to SH 6,095 5,453 -5,966 -8,217 -9,778 -10,239 -773 -
-
Tax Rate 2.71% 2.76% - - - - - -
Total Cost 65,643 52,835 67,077 69,044 65,040 72,546 69,394 -3.63%
-
Net Worth 221,165 172,496 202,277 12,053 292,045 95,348 60,038 138.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 221,165 172,496 202,277 12,053 292,045 95,348 60,038 138.33%
NOSH 122,869 96,366 114,930 9,642 233,636 76,279 43,823 98.71%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.50% 9.36% -9.76% -13.51% -17.69% -16.43% -1.13% -
ROE 2.76% 3.16% -2.95% -68.17% -3.35% -10.74% -1.29% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 58.39 60.49 53.17 630.80 23.65 81.68 156.58 -48.16%
EPS 4.96 5.66 -5.19 -85.21 -4.19 -13.42 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.79 1.76 1.25 1.25 1.25 1.37 19.93%
Adjusted Per Share Value based on latest NOSH - 9,642
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.86 3.14 3.29 3.28 2.98 3.35 3.69 3.04%
EPS 0.33 0.29 -0.32 -0.44 -0.53 -0.55 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.0929 0.1089 0.0065 0.1572 0.0513 0.0323 138.48%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.91 0.76 0.77 0.79 0.83 0.93 1.11 -
P/RPS 1.56 1.26 1.45 0.13 3.51 1.14 0.71 68.92%
P/EPS 18.34 13.43 -14.83 -0.93 -19.83 -6.93 -62.93 -
EY 5.45 7.45 -6.74 -107.86 -5.04 -14.43 -1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.44 0.63 0.66 0.74 0.81 -26.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 19/10/05 19/07/05 31/05/05 28/02/05 22/10/04 29/07/04 13/05/04 -
Price 0.98 0.77 0.75 0.78 0.80 0.94 0.93 -
P/RPS 1.68 1.27 1.41 0.12 3.38 1.15 0.59 100.76%
P/EPS 19.76 13.61 -14.45 -0.92 -19.12 -7.00 -52.72 -
EY 5.06 7.35 -6.92 -109.25 -5.23 -14.28 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.43 0.62 0.64 0.75 0.68 -14.23%

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