[IBHD] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[IBHD] I-BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 120.14%
YoY- 377.68%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 392 1,511 7,521 15,492 15,208 20,514 26,077 -50.28%
PBT 625 638 434 1,672 -603 244 13 90.57%
Tax -109 -108 -35 -17 7 -8 -3 81.89%
NP 516 530 399 1,655 -596 236 10 92.83%
-
NP to SH 516 530 399 1,655 -596 236 10 92.83%
-
Tax Rate 17.44% 16.93% 8.06% 1.02% - 3.28% 23.08% -
Total Cost -124 981 7,122 13,837 15,804 20,278 26,067 -
-
Net Worth 150,213 3,233,000 527,250 202,277 60,038 102,981 48,999 20.50%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 150,213 3,233,000 527,250 202,277 60,038 102,981 48,999 20.50%
NOSH 114,666 1,766,666 284,999 114,930 43,823 71,515 19,999 33.74%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 131.63% 35.08% 5.31% 10.68% -3.92% 1.15% 0.04% -
ROE 0.34% 0.02% 0.08% 0.82% -0.99% 0.23% 0.02% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 0.34 0.09 2.64 13.48 34.70 28.68 130.39 -62.86%
EPS 0.45 0.03 -0.14 1.44 -1.36 -0.33 0.05 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.83 1.85 1.76 1.37 1.44 2.45 -9.89%
Adjusted Per Share Value based on latest NOSH - 114,930
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 0.02 0.08 0.40 0.83 0.82 1.10 1.40 -50.70%
EPS 0.03 0.03 0.02 0.09 -0.03 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0809 1.7407 0.2839 0.1089 0.0323 0.0554 0.0264 20.49%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.10 1.08 1.04 0.77 1.11 0.93 1.66 -
P/RPS 321.77 1,262.74 39.41 5.71 3.20 3.24 1.27 151.33%
P/EPS 244.44 3,600.00 742.86 53.47 -81.62 281.82 3,320.00 -35.23%
EY 0.41 0.03 0.13 1.87 -1.23 0.35 0.03 54.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.59 0.56 0.44 0.81 0.65 0.68 3.58%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 24/04/07 26/05/06 31/05/05 13/05/04 21/04/03 13/05/02 -
Price 1.08 1.53 1.05 0.75 0.93 0.94 1.67 -
P/RPS 315.92 1,788.88 39.79 5.56 2.68 3.28 1.28 150.24%
P/EPS 240.00 5,100.00 750.00 52.08 -68.38 284.85 3,340.00 -35.49%
EY 0.42 0.02 0.13 1.92 -1.46 0.35 0.03 55.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.57 0.43 0.68 0.65 0.68 3.16%

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