[IBHD] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[IBHD] I-BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -273.65%
YoY- -788.25%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 56,341 45,430 64,095 70,281 102,506 69,109 44,408 -0.25%
PBT 6,051 -8,369 1,489 -6,578 1,241 4,768 -5,041 -
Tax -92 16 -5 -215 -254 -28 5,041 -
NP 5,959 -8,353 1,484 -6,793 987 4,740 0 -100.00%
-
NP to SH 5,959 -8,353 1,484 -6,793 987 4,740 -5,069 -
-
Tax Rate 1.52% - 0.34% - 20.47% 0.59% - -
Total Cost 50,382 53,783 62,611 77,074 101,519 64,369 44,408 -0.13%
-
Net Worth 190,180 85,513 6,974,799 80,869 50,863 51,358 46,941 -1.47%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 190,180 85,513 6,974,799 80,869 50,863 51,358 46,941 -1.47%
NOSH 105,656 68,411 4,946,666 53,912 20,184 20,195 20,195 -1.74%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.58% -18.39% 2.32% -9.67% 0.96% 6.86% 0.00% -
ROE 3.13% -9.77% 0.02% -8.40% 1.94% 9.23% -10.80% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 53.32 66.41 1.30 130.36 507.86 342.19 219.89 1.51%
EPS 5.64 -12.21 -0.03 -12.60 4.89 23.47 -25.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.25 1.41 1.50 2.52 2.543 2.3244 0.27%
Adjusted Per Share Value based on latest NOSH - 53,958
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.03 2.45 3.45 3.78 5.52 3.72 2.39 -0.25%
EPS 0.32 -0.45 0.08 -0.37 0.05 0.26 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.046 3.7553 0.0435 0.0274 0.0277 0.0253 -1.47%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.91 0.83 1.28 1.10 2.74 4.29 0.00 -
P/RPS 1.71 1.25 98.79 0.84 0.54 1.25 0.00 -100.00%
P/EPS 16.13 -6.80 4,266.67 -8.73 56.03 18.28 0.00 -100.00%
EY 6.20 -14.71 0.02 -11.45 1.78 5.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 0.91 0.73 1.09 1.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 19/10/05 22/10/04 20/10/03 30/10/02 30/11/01 30/11/00 12/10/99 -
Price 0.98 0.80 1.24 1.11 3.36 3.68 0.00 -
P/RPS 1.84 1.20 95.70 0.85 0.66 1.08 0.00 -100.00%
P/EPS 17.38 -6.55 4,133.33 -8.81 68.71 15.68 0.00 -100.00%
EY 5.76 -15.26 0.02 -11.35 1.46 6.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.88 0.74 1.33 1.45 0.00 -100.00%

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