[FIHB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 34.93%
YoY- -41.68%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 36,252 40,072 33,958 30,898 24,408 36,374 38,613 -4.12%
PBT 772 809 -597 -3,096 -4,752 777 434 46.86%
Tax 0 -267 -1,349 0 0 -269 -1,563 -
NP 772 542 -1,946 -3,096 -4,752 508 -1,129 -
-
NP to SH 756 489 -1,969 -3,100 -4,764 400 -1,198 -
-
Tax Rate 0.00% 33.00% - - - 34.62% 360.14% -
Total Cost 35,480 39,530 35,905 33,994 29,160 35,866 39,742 -7.29%
-
Net Worth 19,992 19,908 17,823 17,812 18,129 19,508 17,955 7.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 19,992 19,908 17,823 17,812 18,129 19,508 17,955 7.43%
NOSH 82,173 82,881 82,513 82,887 82,708 83,333 82,477 -0.24%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.13% 1.35% -5.73% -10.02% -19.47% 1.40% -2.92% -
ROE 3.78% 2.46% -11.05% -17.40% -26.28% 2.05% -6.68% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 44.12 48.35 41.16 37.28 29.51 43.65 46.82 -3.88%
EPS 0.92 0.59 -2.39 -3.74 -5.76 0.48 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2433 0.2402 0.216 0.2149 0.2192 0.2341 0.2177 7.70%
Adjusted Per Share Value based on latest NOSH - 83,488
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.33 29.11 24.67 22.44 17.73 26.42 28.05 -4.13%
EPS 0.55 0.36 -1.43 -2.25 -3.46 0.29 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1452 0.1446 0.1295 0.1294 0.1317 0.1417 0.1304 7.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.12 0.10 0.10 0.11 0.11 0.10 0.09 -
P/RPS 0.27 0.21 0.24 0.30 0.37 0.23 0.19 26.42%
P/EPS 13.04 16.95 -4.19 -2.94 -1.91 20.83 -6.19 -
EY 7.67 5.90 -23.87 -34.00 -52.36 4.80 -16.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.46 0.51 0.50 0.43 0.41 12.63%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 -
Price 0.105 0.10 0.10 0.10 0.12 0.17 0.15 -
P/RPS 0.24 0.21 0.24 0.27 0.41 0.39 0.32 -17.46%
P/EPS 11.41 16.95 -4.19 -2.67 -2.08 35.42 -10.32 -
EY 8.76 5.90 -23.87 -37.40 -48.00 2.82 -9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.46 0.47 0.55 0.73 0.69 -27.06%

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