[FIHB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.23%
YoY- 5.83%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 53,956 38,420 39,709 42,876 48,012 34,229 33,468 37.45%
PBT -6,876 -6,640 -5,794 -6,450 -6,652 -10,623 -7,522 -5.80%
Tax 8,584 -110 -629 -984 -620 5,905 2 26176.25%
NP 1,708 -6,750 -6,424 -7,434 -7,272 -4,718 -7,520 -
-
NP to SH 1,708 -6,750 -6,424 -7,434 -7,272 -4,718 -7,520 -
-
Tax Rate - - - - - - - -
Total Cost 52,248 45,170 46,133 50,310 55,284 38,947 40,988 17.54%
-
Net Worth 1,073 1,298 553 1,644 3,541 5,355 4,406 -60.96%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,073 1,298 553 1,644 3,541 5,355 4,406 -60.96%
NOSH 27,727 27,682 27,673 27,676 27,671 27,677 27,679 0.11%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.17% -17.57% -16.18% -17.34% -15.15% -13.78% -22.47% -
ROE 159.17% -519.90% -1,160.67% -452.19% -205.31% -88.10% -170.66% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 194.60 138.79 143.49 154.92 173.51 123.67 120.91 37.29%
EPS 6.16 -24.38 -23.21 -26.86 -26.28 -17.04 -27.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0469 0.02 0.0594 0.128 0.1935 0.1592 -61.01%
Adjusted Per Share Value based on latest NOSH - 27,682
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 37.22 26.50 27.39 29.58 33.12 23.61 23.09 37.43%
EPS 1.18 -4.66 -4.43 -5.13 -5.02 -3.25 -5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.009 0.0038 0.0113 0.0244 0.0369 0.0304 -60.98%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.22 0.30 0.30 0.26 0.50 0.52 0.53 -
P/RPS 0.11 0.22 0.21 0.17 0.29 0.42 0.44 -60.28%
P/EPS 3.57 -1.23 -1.29 -0.97 -1.90 -3.05 -1.95 -
EY 28.00 -81.28 -77.38 -103.31 -52.56 -32.78 -51.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.68 6.40 15.00 4.38 3.91 2.69 3.33 42.71%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 27/08/04 26/05/04 26/02/04 28/11/03 -
Price 0.23 0.34 0.25 0.33 0.39 0.50 0.55 -
P/RPS 0.12 0.24 0.17 0.21 0.22 0.40 0.45 -58.53%
P/EPS 3.73 -1.39 -1.08 -1.23 -1.48 -2.93 -2.02 -
EY 26.78 -71.72 -92.85 -81.39 -67.38 -34.09 -49.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.94 7.25 12.50 5.56 3.05 2.58 3.45 43.60%

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