[IBHD] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 11.4%
YoY- 182.63%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 22,691 45,622 55,531 63,502 71,738 58,288 61,111 -48.30%
PBT 3,504 4,539 5,802 7,040 6,265 5,608 -5,880 -
Tax -320 -267 -268 -250 -170 -155 -86 139.93%
NP 3,184 4,272 5,534 6,790 6,095 5,453 -5,966 -
-
NP to SH 3,184 4,272 5,534 6,790 6,095 5,453 -5,966 -
-
Tax Rate 9.13% 5.88% 4.62% 3.55% 2.71% 2.76% - -
Total Cost 19,507 41,350 49,997 56,712 65,643 52,835 67,077 -56.07%
-
Net Worth 246,458 109,328 527,250 355,265 221,165 172,496 202,277 14.06%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 246,458 109,328 527,250 355,265 221,165 172,496 202,277 14.06%
NOSH 135,416 109,328 284,999 196,279 122,869 96,366 114,930 11.54%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.03% 9.36% 9.97% 10.69% 8.50% 9.36% -9.76% -
ROE 1.29% 3.91% 1.05% 1.91% 2.76% 3.16% -2.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.76 41.73 19.48 32.35 58.39 60.49 53.17 -53.65%
EPS 2.35 3.91 1.94 3.46 4.96 5.66 -5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.00 1.85 1.81 1.80 1.79 1.76 2.25%
Adjusted Per Share Value based on latest NOSH - 196,279
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.22 2.46 2.99 3.42 3.86 3.14 3.29 -48.35%
EPS 0.17 0.23 0.30 0.37 0.33 0.29 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.0589 0.2839 0.1913 0.1191 0.0929 0.1089 14.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.00 1.05 1.04 1.03 0.91 0.76 0.77 -
P/RPS 5.97 2.52 5.34 3.18 1.56 1.26 1.45 156.66%
P/EPS 42.53 26.87 53.56 29.77 18.34 13.43 -14.83 -
EY 2.35 3.72 1.87 3.36 5.45 7.45 -6.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.05 0.56 0.57 0.51 0.42 0.44 16.02%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 29/08/06 26/05/06 28/02/06 19/10/05 19/07/05 31/05/05 -
Price 0.98 1.05 1.05 1.03 0.98 0.77 0.75 -
P/RPS 5.85 2.52 5.39 3.18 1.68 1.27 1.41 157.97%
P/EPS 41.68 26.87 54.07 29.77 19.76 13.61 -14.45 -
EY 2.40 3.72 1.85 3.36 5.06 7.35 -6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.05 0.57 0.57 0.54 0.43 0.43 16.38%

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