[IBHD] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[IBHD] I-BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.45%
YoY- -662.87%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,436 15,530 56,341 45,430 64,095 70,281 102,506 -46.36%
PBT 1,200 2,515 6,051 -8,369 1,489 -6,578 1,241 -0.55%
Tax 204 -162 -92 16 -5 -215 -254 -
NP 1,404 2,353 5,959 -8,353 1,484 -6,793 987 6.04%
-
NP to SH 1,404 2,353 5,959 -8,353 1,484 -6,793 987 6.04%
-
Tax Rate -17.00% 6.44% 1.52% - 0.34% - 20.47% -
Total Cost 1,032 13,177 50,382 53,783 62,611 77,074 101,519 -53.44%
-
Net Worth 149,636 382,362 190,180 85,513 6,974,799 80,869 50,863 19.69%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 149,636 382,362 190,180 85,513 6,974,799 80,869 50,863 19.69%
NOSH 92,368 210,089 105,656 68,411 4,946,666 53,912 20,184 28.83%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 57.64% 15.15% 10.58% -18.39% 2.32% -9.67% 0.96% -
ROE 0.94% 0.62% 3.13% -9.77% 0.02% -8.40% 1.94% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.64 7.39 53.32 66.41 1.30 130.36 507.86 -58.36%
EPS 1.52 1.12 5.64 -12.21 -0.03 -12.60 4.89 -17.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.82 1.80 1.25 1.41 1.50 2.52 -7.09%
Adjusted Per Share Value based on latest NOSH - 233,636
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 0.13 0.84 3.03 2.45 3.45 3.78 5.52 -46.44%
EPS 0.08 0.13 0.32 -0.45 0.08 -0.37 0.05 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.2059 0.1024 0.046 3.7553 0.0435 0.0274 19.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.01 1.00 0.91 0.83 1.28 1.10 2.74 -
P/RPS 38.30 13.53 1.71 1.25 98.79 0.84 0.54 103.38%
P/EPS 66.45 89.29 16.13 -6.80 4,266.67 -8.73 56.03 2.88%
EY 1.50 1.12 6.20 -14.71 0.02 -11.45 1.78 -2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.51 0.66 0.91 0.73 1.09 -8.97%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 23/11/06 19/10/05 22/10/04 20/10/03 30/10/02 30/11/01 -
Price 1.00 0.98 0.98 0.80 1.24 1.11 3.36 -
P/RPS 37.92 13.26 1.84 1.20 95.70 0.85 0.66 96.37%
P/EPS 65.79 87.50 17.38 -6.55 4,133.33 -8.81 68.71 -0.72%
EY 1.52 1.14 5.76 -15.26 0.02 -11.35 1.46 0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.54 0.64 0.88 0.74 1.33 -11.93%

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