[FIHB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.59%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 56,408 53,956 38,420 39,709 42,876 48,012 34,229 39.56%
PBT -4,736 -6,876 -6,640 -5,794 -6,450 -6,652 -10,623 -41.66%
Tax 3,634 8,584 -110 -629 -984 -620 5,905 -27.67%
NP -1,102 1,708 -6,750 -6,424 -7,434 -7,272 -4,718 -62.10%
-
NP to SH -1,050 1,708 -6,750 -6,424 -7,434 -7,272 -4,718 -63.30%
-
Tax Rate - - - - - - - -
Total Cost 57,510 52,248 45,170 46,133 50,310 55,284 38,947 29.70%
-
Net Worth 118 1,073 1,298 553 1,644 3,541 5,355 -92.15%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 118 1,073 1,298 553 1,644 3,541 5,355 -92.15%
NOSH 27,631 27,727 27,682 27,673 27,676 27,671 27,677 -0.11%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.95% 3.17% -17.57% -16.18% -17.34% -15.15% -13.78% -
ROE -883.73% 159.17% -519.90% -1,160.67% -452.19% -205.31% -88.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 204.14 194.60 138.79 143.49 154.92 173.51 123.67 39.71%
EPS -3.80 6.16 -24.38 -23.21 -26.86 -26.28 -17.04 -63.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.0387 0.0469 0.02 0.0594 0.128 0.1935 -92.11%
Adjusted Per Share Value based on latest NOSH - 27,663
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.98 39.19 27.91 28.85 31.15 34.88 24.86 39.58%
EPS -0.76 1.24 -4.90 -4.67 -5.40 -5.28 -3.43 -63.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0009 0.0078 0.0094 0.004 0.0119 0.0257 0.0389 -91.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.22 0.22 0.30 0.30 0.26 0.50 0.52 -
P/RPS 0.11 0.11 0.22 0.21 0.17 0.29 0.42 -59.09%
P/EPS -5.79 3.57 -1.23 -1.29 -0.97 -1.90 -3.05 53.37%
EY -17.27 28.00 -81.28 -77.38 -103.31 -52.56 -32.78 -34.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 51.16 5.68 6.40 15.00 4.38 3.91 2.69 613.78%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 28/02/05 30/11/04 27/08/04 26/05/04 26/02/04 -
Price 0.21 0.23 0.34 0.25 0.33 0.39 0.50 -
P/RPS 0.10 0.12 0.24 0.17 0.21 0.22 0.40 -60.34%
P/EPS -5.53 3.73 -1.39 -1.08 -1.23 -1.48 -2.93 52.78%
EY -18.10 26.78 -71.72 -92.85 -81.39 -67.38 -34.09 -34.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 48.84 5.94 7.25 12.50 5.56 3.05 2.58 611.56%

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