[IBHD] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[IBHD] I-BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1430.87%
YoY- -877.17%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,253 12,119 29,999 32,538 44,158 55,901 65,013 -42.88%
PBT 754 2,123 4,624 -9,139 1,174 -1,743 550 5.39%
Tax 325 -95 -78 15 0 1,743 -169 -
NP 1,079 2,028 4,546 -9,124 1,174 0 381 18.93%
-
NP to SH 1,079 2,028 4,546 -9,124 1,174 -1,818 381 18.93%
-
Tax Rate -43.10% 4.47% 1.69% - 0.00% - 30.73% -
Total Cost 1,174 10,091 25,453 41,662 42,984 55,901 64,632 -48.71%
-
Net Worth 149,861 280,915 182,861 90,948 810,619 126,047 50,195 19.98%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 149,861 280,915 182,861 90,948 810,619 126,047 50,195 19.98%
NOSH 85,634 150,222 102,157 72,759 559,047 80,800 20,158 27.24%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 47.89% 16.73% 15.15% -28.04% 2.66% 0.00% 0.59% -
ROE 0.72% 0.72% 2.49% -10.03% 0.14% -1.44% 0.76% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.63 8.07 29.37 44.72 7.90 69.18 322.51 -55.11%
EPS 1.26 1.35 4.45 -12.54 0.21 -2.25 1.89 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.87 1.79 1.25 1.45 1.56 2.49 -5.70%
Adjusted Per Share Value based on latest NOSH - 76,279
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 0.12 0.65 1.62 1.75 2.38 3.01 3.50 -42.98%
EPS 0.06 0.11 0.24 -0.49 0.06 -0.10 0.02 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0807 0.1512 0.0985 0.049 0.4365 0.0679 0.027 20.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.17 1.05 0.76 0.93 1.17 1.51 2.78 -
P/RPS 44.47 13.02 2.59 2.08 14.81 2.18 0.86 92.95%
P/EPS 92.86 77.78 17.08 -7.42 557.14 -67.11 147.09 -7.37%
EY 1.08 1.29 5.86 -13.48 0.18 -1.49 0.68 8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.42 0.74 0.81 0.97 1.12 -8.20%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 19/07/05 29/07/04 22/07/03 30/07/02 27/07/01 -
Price 1.06 1.05 0.77 0.94 1.33 1.40 3.17 -
P/RPS 40.29 13.02 2.62 2.10 16.84 2.02 0.98 85.72%
P/EPS 84.13 77.78 17.30 -7.50 633.33 -62.22 167.72 -10.85%
EY 1.19 1.29 5.78 -13.34 0.16 -1.61 0.60 12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.43 0.75 0.92 0.90 1.27 -11.49%

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