[IBHD] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -559.68%
YoY- 63.95%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,610 7,161 15,397 9,832 19,248 22,792 24,556 -31.16%
PBT 316 989 214 -1,300 -3,416 14 -261 -
Tax -123 -158 -78 -125 -537 -14 261 -
NP 193 831 136 -1,425 -3,953 0 0 -
-
NP to SH 193 831 136 -1,425 -3,953 -312 -316 -
-
Tax Rate 38.92% 15.98% 36.45% - - 100.00% - -
Total Cost 2,417 6,330 15,261 11,257 23,201 22,792 24,556 -32.03%
-
Net Worth 81,033 355,265 12,053 81,879 87,978 50,244 50,033 8.36%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 890 - - - - - - -
Div Payout % 461.39% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 81,033 355,265 12,053 81,879 87,978 50,244 50,033 8.36%
NOSH 44,523 196,279 9,642 59,333 60,675 20,259 20,256 14.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.39% 11.60% 0.88% -14.49% -20.54% 0.00% 0.00% -
ROE 0.24% 0.23% 1.13% -1.74% -4.49% -0.62% -0.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.86 3.65 159.67 16.57 31.72 112.50 121.23 -39.63%
EPS 0.26 0.42 -0.46 -2.40 -7.34 -1.54 -1.56 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.81 1.25 1.38 1.45 2.48 2.47 -4.96%
Adjusted Per Share Value based on latest NOSH - 59,333
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.14 0.39 0.83 0.53 1.04 1.23 1.32 -31.18%
EPS 0.01 0.04 0.01 -0.08 -0.21 -0.02 -0.02 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.1913 0.0065 0.0441 0.0474 0.0271 0.0269 8.37%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 1.03 0.79 1.19 1.05 3.47 2.82 -
P/RPS 15.18 28.23 0.49 7.18 3.31 3.08 2.33 36.64%
P/EPS 205.32 243.28 56.01 -49.55 -16.12 -225.32 -180.77 -
EY 0.49 0.41 1.79 -2.02 -6.20 -0.44 -0.55 -
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.63 0.86 0.72 1.40 1.14 -13.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 28/02/05 25/02/04 29/01/03 28/02/02 27/02/01 -
Price 0.99 1.03 0.78 1.20 1.03 3.08 3.29 -
P/RPS 16.89 28.23 0.49 7.24 3.25 2.74 2.71 35.63%
P/EPS 228.39 243.28 55.30 -49.96 -15.81 -200.00 -210.90 -
EY 0.44 0.41 1.81 -2.00 -6.33 -0.50 -0.47 -
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.62 0.87 0.71 1.24 1.33 -13.94%

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