[IBHD] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[IBHD] I-BHD
Announcement Date
19-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 191.4%
YoY- 153.26%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,681 8,274 45,622 58,288 62,307 77,786 116,186 -46.61%
PBT 2,255 1,462 4,539 5,608 -10,124 -7,078 -1,038 -
Tax -348 135 -267 -155 -115 -676 -486 -5.40%
NP 1,907 1,597 4,272 5,453 -10,239 -7,754 -1,524 -
-
NP to SH 1,907 1,597 4,272 5,453 -10,239 -7,754 -1,524 -
-
Tax Rate 15.43% -9.23% 5.88% 2.76% - - - -
Total Cost 774 6,677 41,350 52,835 72,546 85,540 117,710 -56.68%
-
Net Worth 150,652 96,315 109,328 172,496 95,348 247,290 126,180 2.99%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,121 890 - - - - - -
Div Payout % 111.25% 55.76% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 150,652 96,315 109,328 172,496 95,348 247,290 126,180 2.99%
NOSH 114,130 96,315 109,328 96,366 76,279 170,545 80,884 5.90%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 71.13% 19.30% 9.36% 9.36% -16.43% -9.97% -1.31% -
ROE 1.27% 1.66% 3.91% 3.16% -10.74% -3.14% -1.21% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 2.35 8.59 41.73 60.49 81.68 45.61 143.64 -49.58%
EPS 1.67 1.66 3.91 5.66 -13.42 -4.55 -1.88 -
DPS 1.86 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.00 1.00 1.79 1.25 1.45 1.56 -2.74%
Adjusted Per Share Value based on latest NOSH - 96,366
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 0.14 0.45 2.46 3.14 3.35 4.19 6.26 -46.88%
EPS 0.10 0.09 0.23 0.29 -0.55 -0.42 -0.08 -
DPS 0.11 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0519 0.0589 0.0929 0.0513 0.1331 0.0679 3.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.93 1.17 1.05 0.76 0.93 1.17 1.51 -
P/RPS 39.59 13.62 2.52 1.26 1.14 2.57 1.05 83.01%
P/EPS 55.66 70.56 26.87 13.43 -6.93 -25.73 -80.14 -
EY 1.80 1.42 3.72 7.45 -14.43 -3.89 -1.25 -
DY 2.00 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.17 1.05 0.42 0.74 0.81 0.97 -5.28%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 29/08/06 19/07/05 29/07/04 22/07/03 30/07/02 -
Price 0.98 1.06 1.05 0.77 0.94 1.33 1.40 -
P/RPS 41.72 12.34 2.52 1.27 1.15 2.92 0.97 87.07%
P/EPS 58.65 63.93 26.87 13.61 -7.00 -29.25 -74.30 -
EY 1.70 1.56 3.72 7.35 -14.28 -3.42 -1.35 -
DY 1.90 0.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.06 1.05 0.43 0.75 0.92 0.90 -3.20%

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