[IBHD] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[IBHD] I-BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 297.46%
YoY- 151.31%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 4,598 14,507 17,330 23,644 29,824 41,530 26,269 -25.19%
PBT 1,689 2,952 -8,536 930 -1,756 435 739 14.76%
Tax -60 -61 8 8 1,756 -108 75 -
NP 1,629 2,891 -8,528 938 0 327 814 12.25%
-
NP to SH 1,629 2,891 -8,528 938 -1,828 327 814 12.25%
-
Tax Rate 3.55% 2.07% - -0.86% - 24.83% -10.15% -
Total Cost 2,969 11,616 25,858 22,706 29,824 41,203 25,455 -30.08%
-
Net Worth 204,444 172,496 95,348 247,290 126,180 50,261 52,034 25.60%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 204,444 172,496 95,348 247,290 126,180 50,261 52,034 25.60%
NOSH 109,328 96,366 76,279 170,545 80,884 20,185 20,350 32.32%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 35.43% 19.93% -49.21% 3.97% 0.00% 0.79% 3.10% -
ROE 0.80% 1.68% -8.94% 0.38% -1.45% 0.65% 1.56% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 4.21 15.05 22.72 13.86 36.87 205.74 129.09 -43.46%
EPS 1.49 3.00 -11.18 0.55 -2.26 1.62 4.00 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.79 1.25 1.45 1.56 2.49 2.557 -5.07%
Adjusted Per Share Value based on latest NOSH - 170,545
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.25 0.78 0.93 1.27 1.61 2.24 1.41 -25.03%
EPS 0.09 0.16 -0.46 0.05 -0.10 0.02 0.04 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.0929 0.0513 0.1331 0.0679 0.0271 0.028 25.62%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.05 0.76 0.93 1.17 1.51 2.78 6.63 -
P/RPS 24.97 5.05 4.09 8.44 4.10 1.35 5.14 30.12%
P/EPS 70.47 25.33 -8.32 212.73 -66.81 171.60 165.75 -13.27%
EY 1.42 3.95 -12.02 0.47 -1.50 0.58 0.60 15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.74 0.81 0.97 1.12 2.59 -22.51%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 19/07/05 29/07/04 22/07/03 30/07/02 27/07/01 20/07/00 -
Price 1.05 0.77 0.94 1.33 1.40 3.17 6.77 -
P/RPS 24.97 5.11 4.14 9.59 3.80 1.54 5.24 29.70%
P/EPS 70.47 25.67 -8.41 241.82 -61.95 195.68 169.25 -13.58%
EY 1.42 3.90 -11.89 0.41 -1.61 0.51 0.59 15.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.75 0.92 0.90 1.27 2.65 -22.81%

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