[IBHD] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[IBHD] I-BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 148.73%
YoY- 164.58%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 24,238 59,998 65,076 88,316 111,802 130,026 98,430 -20.82%
PBT 4,246 9,248 -18,278 2,348 -3,486 1,100 10,504 -14.00%
Tax -190 -156 30 0 3,486 -338 -34 33.19%
NP 4,056 9,092 -18,248 2,348 0 762 10,470 -14.61%
-
NP to SH 4,056 9,092 -18,248 2,348 -3,636 762 10,470 -14.61%
-
Tax Rate 4.47% 1.69% - 0.00% - 30.73% 0.32% -
Total Cost 20,182 50,906 83,324 85,968 111,802 129,264 87,960 -21.74%
-
Net Worth 280,915 182,861 90,948 810,619 126,047 50,195 51,682 32.58%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 280,915 182,861 90,948 810,619 126,047 50,195 51,682 32.58%
NOSH 150,222 102,157 72,759 559,047 80,800 20,158 20,212 39.67%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.73% 15.15% -28.04% 2.66% 0.00% 0.59% 10.64% -
ROE 1.44% 4.97% -20.06% 0.29% -2.88% 1.52% 20.26% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.13 58.73 89.44 15.80 138.37 645.01 486.98 -43.31%
EPS 2.70 8.90 -25.08 0.42 -4.50 3.78 51.80 -38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.79 1.25 1.45 1.56 2.49 2.557 -5.07%
Adjusted Per Share Value based on latest NOSH - 170,545
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.31 3.23 3.50 4.76 6.02 7.00 5.30 -20.77%
EPS 0.22 0.49 -0.98 0.13 -0.20 0.04 0.56 -14.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.0985 0.049 0.4365 0.0679 0.027 0.0278 32.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.05 0.76 0.93 1.17 1.51 2.78 6.63 -
P/RPS 6.51 1.29 1.04 7.41 1.09 0.43 1.36 29.80%
P/EPS 38.89 8.54 -3.71 278.57 -33.56 73.54 12.80 20.33%
EY 2.57 11.71 -26.97 0.36 -2.98 1.36 7.81 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.74 0.81 0.97 1.12 2.59 -22.51%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 19/07/05 29/07/04 22/07/03 30/07/02 27/07/01 20/07/00 -
Price 1.05 0.77 0.94 1.33 1.40 3.17 6.77 -
P/RPS 6.51 1.31 1.05 8.42 1.01 0.49 1.39 29.33%
P/EPS 38.89 8.65 -3.75 316.67 -31.11 83.86 13.07 19.91%
EY 2.57 11.56 -26.68 0.32 -3.21 1.19 7.65 -16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.75 0.92 0.90 1.27 2.65 -22.81%

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