[IBHD] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[IBHD] I-BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 31.08%
YoY- 171.34%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 12,385 2,436 15,530 56,341 45,430 64,095 70,281 -25.10%
PBT 4,083 1,200 2,515 6,051 -8,369 1,489 -6,578 -
Tax -74 204 -162 -92 16 -5 -215 -16.27%
NP 4,009 1,404 2,353 5,959 -8,353 1,484 -6,793 -
-
NP to SH 4,009 1,404 2,353 5,959 -8,353 1,484 -6,793 -
-
Tax Rate 1.81% -17.00% 6.44% 1.52% - 0.34% - -
Total Cost 8,376 1,032 13,177 50,382 53,783 62,611 77,074 -30.89%
-
Net Worth 152,342 149,636 382,362 190,180 85,513 6,974,799 80,869 11.12%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 152,342 149,636 382,362 190,180 85,513 6,974,799 80,869 11.12%
NOSH 114,542 92,368 210,089 105,656 68,411 4,946,666 53,912 13.36%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 32.37% 57.64% 15.15% 10.58% -18.39% 2.32% -9.67% -
ROE 2.63% 0.94% 0.62% 3.13% -9.77% 0.02% -8.40% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.81 2.64 7.39 53.32 66.41 1.30 130.36 -33.93%
EPS 3.50 1.52 1.12 5.64 -12.21 -0.03 -12.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.62 1.82 1.80 1.25 1.41 1.50 -1.98%
Adjusted Per Share Value based on latest NOSH - 122,869
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.67 0.13 0.84 3.03 2.45 3.45 3.78 -25.03%
EPS 0.22 0.08 0.13 0.32 -0.45 0.08 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0806 0.2059 0.1024 0.046 3.7553 0.0435 11.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.93 1.01 1.00 0.91 0.83 1.28 1.10 -
P/RPS 8.60 38.30 13.53 1.71 1.25 98.79 0.84 47.30%
P/EPS 26.57 66.45 89.29 16.13 -6.80 4,266.67 -8.73 -
EY 3.76 1.50 1.12 6.20 -14.71 0.02 -11.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.55 0.51 0.66 0.91 0.73 -0.69%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 27/11/07 23/11/06 19/10/05 22/10/04 20/10/03 30/10/02 -
Price 0.78 1.00 0.98 0.98 0.80 1.24 1.11 -
P/RPS 7.21 37.92 13.26 1.84 1.20 95.70 0.85 42.76%
P/EPS 22.29 65.79 87.50 17.38 -6.55 4,133.33 -8.81 -
EY 4.49 1.52 1.14 5.76 -15.26 0.02 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.54 0.54 0.64 0.88 0.74 -3.70%

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