[IBHD] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[IBHD] I-BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.5%
YoY- 192.76%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 18,140 22,691 45,622 55,531 63,502 71,738 58,288 -53.97%
PBT 2,831 3,504 4,539 5,802 7,040 6,265 5,608 -36.52%
Tax -285 -320 -267 -268 -250 -170 -155 49.92%
NP 2,546 3,184 4,272 5,534 6,790 6,095 5,453 -39.73%
-
NP to SH 2,546 3,184 4,272 5,534 6,790 6,095 5,453 -39.73%
-
Tax Rate 10.07% 9.13% 5.88% 4.62% 3.55% 2.71% 2.76% -
Total Cost 15,594 19,507 41,350 49,997 56,712 65,643 52,835 -55.57%
-
Net Worth 81,033 246,458 109,328 527,250 355,265 221,165 172,496 -39.48%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 890 - - - - - - -
Div Payout % 34.98% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,033 246,458 109,328 527,250 355,265 221,165 172,496 -39.48%
NOSH 44,523 135,416 109,328 284,999 196,279 122,869 96,366 -40.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.04% 14.03% 9.36% 9.97% 10.69% 8.50% 9.36% -
ROE 3.14% 1.29% 3.91% 1.05% 1.91% 2.76% 3.16% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.74 16.76 41.73 19.48 32.35 58.39 60.49 -23.10%
EPS 5.72 2.35 3.91 1.94 3.46 4.96 5.66 0.70%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.82 1.00 1.85 1.81 1.80 1.79 1.11%
Adjusted Per Share Value based on latest NOSH - 284,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.98 1.22 2.46 2.99 3.42 3.86 3.14 -53.89%
EPS 0.14 0.17 0.23 0.30 0.37 0.33 0.29 -38.37%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.1327 0.0589 0.2839 0.1913 0.1191 0.0929 -39.52%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 1.00 1.05 1.04 1.03 0.91 0.76 -
P/RPS 2.18 5.97 2.52 5.34 3.18 1.56 1.26 43.97%
P/EPS 15.56 42.53 26.87 53.56 29.77 18.34 13.43 10.28%
EY 6.43 2.35 3.72 1.87 3.36 5.45 7.45 -9.32%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 1.05 0.56 0.57 0.51 0.42 10.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 29/08/06 26/05/06 28/02/06 19/10/05 19/07/05 -
Price 0.99 0.98 1.05 1.05 1.03 0.98 0.77 -
P/RPS 2.43 5.85 2.52 5.39 3.18 1.68 1.27 53.94%
P/EPS 17.31 41.68 26.87 54.07 29.77 19.76 13.61 17.33%
EY 5.78 2.40 3.72 1.85 3.36 5.06 7.35 -14.76%
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 1.05 0.57 0.57 0.54 0.43 16.35%

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