[IBHD] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1410.17%
YoY- 92.65%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 60,827 55,262 62,307 68,621 73,927 83,343 77,786 -15.05%
PBT -8,155 -9,669 -10,124 -658 189 -1,927 -7,078 9.85%
Tax -62 -109 -115 -115 -130 -542 -676 -79.51%
NP -8,217 -9,778 -10,239 -773 59 -2,469 -7,754 3.92%
-
NP to SH -8,217 -9,778 -10,239 -773 59 -2,469 -7,754 3.92%
-
Tax Rate - - - - 68.78% - - -
Total Cost 69,044 65,040 72,546 69,394 73,868 85,812 85,540 -13.25%
-
Net Worth 12,053 292,045 95,348 60,038 81,879 182,124 247,290 -86.53%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 12,053 292,045 95,348 60,038 81,879 182,124 247,290 -86.53%
NOSH 9,642 233,636 76,279 43,823 59,333 129,166 170,545 -85.14%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -13.51% -17.69% -16.43% -1.13% 0.08% -2.96% -9.97% -
ROE -68.17% -3.35% -10.74% -1.29% 0.07% -1.36% -3.14% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 630.80 23.65 81.68 156.58 124.60 64.52 45.61 471.60%
EPS -85.21 -4.19 -13.42 -1.76 0.10 -1.91 -4.55 598.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.25 1.37 1.38 1.41 1.45 -9.38%
Adjusted Per Share Value based on latest NOSH - 43,823
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.28 2.98 3.35 3.69 3.98 4.49 4.19 -14.99%
EPS -0.44 -0.53 -0.55 -0.04 0.00 -0.13 -0.42 3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.1572 0.0513 0.0323 0.0441 0.0981 0.1331 -86.51%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.79 0.83 0.93 1.11 1.19 1.28 1.17 -
P/RPS 0.13 3.51 1.14 0.71 0.96 1.98 2.57 -86.19%
P/EPS -0.93 -19.83 -6.93 -62.93 1,196.72 -66.96 -25.73 -88.95%
EY -107.86 -5.04 -14.43 -1.59 0.08 -1.49 -3.89 806.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.74 0.81 0.86 0.91 0.81 -15.36%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 22/10/04 29/07/04 13/05/04 25/02/04 20/10/03 22/07/03 -
Price 0.78 0.80 0.94 0.93 1.20 1.24 1.33 -
P/RPS 0.12 3.38 1.15 0.59 0.96 1.92 2.92 -87.97%
P/EPS -0.92 -19.12 -7.00 -52.72 1,206.78 -64.87 -29.25 -89.93%
EY -109.25 -5.23 -14.28 -1.90 0.08 -1.54 -3.42 896.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.75 0.68 0.87 0.88 0.92 -23.04%

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