[FIHB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -31.18%
YoY- 481.62%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 41,990 45,600 52,810 43,970 38,086 30,616 45,069 -4.61%
PBT 1,006 184 23,160 30,734 44,106 87,464 -11,800 -
Tax -396 -312 -976 -1,362 -1,338 128 -278 26.62%
NP 610 -128 22,184 29,372 42,768 87,592 -12,078 -
-
NP to SH 608 -124 22,158 29,486 42,844 87,916 -11,869 -
-
Tax Rate 39.36% 169.57% 4.21% 4.43% 3.03% -0.15% - -
Total Cost 41,380 45,728 30,626 14,598 -4,682 -56,976 57,147 -19.37%
-
Net Worth 17,960 16,623 14,822 13,625 11,251 5,815 -18,033 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 16,491 - - - - -
Div Payout % - - 74.43% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 17,960 16,623 14,822 13,625 11,251 5,815 -18,033 -
NOSH 82,162 77,500 68,943 64,362 55,182 27,681 27,680 106.67%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.45% -0.28% 42.01% 66.80% 112.29% 286.10% -26.80% -
ROE 3.39% -0.75% 149.49% 216.41% 380.77% 1,511.66% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.11 58.84 76.60 68.32 69.02 110.60 162.82 -53.84%
EPS 0.74 -0.16 32.14 45.81 77.64 317.60 -44.39 -
DPS 0.00 0.00 23.92 0.00 0.00 0.00 0.00 -
NAPS 0.2186 0.2145 0.215 0.2117 0.2039 0.2101 -0.6515 -
Adjusted Per Share Value based on latest NOSH - 64,166
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.97 31.46 36.43 30.33 26.27 21.12 31.09 -4.60%
EPS 0.42 -0.09 15.29 20.34 29.56 60.65 -8.19 -
DPS 0.00 0.00 11.38 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.1147 0.1023 0.094 0.0776 0.0401 -0.1244 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.16 0.19 0.31 0.22 0.35 0.30 0.30 -
P/RPS 0.31 0.32 0.40 0.32 0.51 0.27 0.18 43.72%
P/EPS 21.62 -118.75 0.96 0.48 0.45 0.09 -0.70 -
EY 4.63 -0.84 103.68 208.24 221.83 1,058.67 -142.93 -
DY 0.00 0.00 77.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 1.44 1.04 1.72 1.43 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.18 0.22 0.18 0.31 0.25 0.31 0.28 -
P/RPS 0.35 0.37 0.23 0.45 0.36 0.28 0.17 61.90%
P/EPS 24.32 -137.50 0.56 0.68 0.32 0.10 -0.65 -
EY 4.11 -0.73 178.55 147.78 310.56 1,024.52 -153.14 -
DY 0.00 0.00 132.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.03 0.84 1.46 1.23 1.48 0.00 -

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