[IBHD] YoY 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- 109.04%
YoY- 148.71%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 183 3,411 26,342 12,892 19,937 14,380 37,493 -58.79%
PBT 446 392 1,427 770 315 -4,836 691 -7.03%
Tax -121 -67 -14 1 -5 -139 -85 6.05%
NP 325 325 1,413 771 310 -4,975 606 -9.85%
-
NP to SH 325 325 1,413 771 310 -4,975 606 -9.85%
-
Tax Rate 27.13% 17.09% 0.98% -0.13% 1.59% - 12.30% -
Total Cost -142 3,086 24,929 12,121 19,627 19,355 36,887 -
-
Net Worth 175,499 246,458 221,165 292,045 182,124 80,938 50,903 22.89%
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 175,499 246,458 221,165 292,045 182,124 80,938 50,903 22.89%
NOSH 108,333 135,416 122,869 233,636 129,166 53,958 20,200 32.28%
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 177.60% 9.53% 5.36% 5.98% 1.55% -34.60% 1.62% -
ROE 0.19% 0.13% 0.64% 0.26% 0.17% -6.15% 1.19% -
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 0.17 2.52 21.44 5.52 15.44 26.65 185.61 -68.82%
EPS 0.30 -0.24 1.15 0.33 -0.24 -9.22 3.00 -31.85%
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 0.01 0.18 1.42 0.69 1.07 0.77 2.02 -58.69%
EPS 0.02 0.02 0.08 0.04 0.02 -0.27 0.03 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0945 0.1327 0.1191 0.1572 0.0981 0.0436 0.0274 22.90%
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 597.91 39.70 4.24 15.04 8.29 4.13 1.48 171.76%
P/EPS 336.67 416.67 79.13 251.52 533.33 -11.93 91.33 24.27%
EY 0.30 0.24 1.26 0.40 0.19 -8.38 1.09 -19.33%
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 591.99 38.91 4.57 14.50 8.03 4.17 1.81 162.37%
P/EPS 333.33 408.33 85.22 242.42 516.67 -12.04 112.00 19.92%
EY 0.30 0.24 1.17 0.41 0.19 -8.31 0.89 -16.56%
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