[FIHB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -53.61%
YoY- -140.95%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 43,970 38,086 30,616 45,069 39,846 39,904 34,640 17.21%
PBT 30,734 44,106 87,464 -11,800 -7,454 -7,100 6,952 169.12%
Tax -1,362 -1,338 128 -278 -748 -882 -14,416 -79.22%
NP 29,372 42,768 87,592 -12,078 -8,202 -7,982 -7,464 -
-
NP to SH 29,486 42,844 87,916 -11,869 -7,726 -7,550 -7,588 -
-
Tax Rate 4.43% 3.03% -0.15% - - - 207.36% -
Total Cost 14,598 -4,682 -56,976 57,147 48,049 47,886 42,104 -50.61%
-
Net Worth 13,625 11,251 5,815 -18,033 -9,953 -7,790 -5,668 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 13,625 11,251 5,815 -18,033 -9,953 -7,790 -5,668 -
NOSH 64,362 55,182 27,681 27,680 27,687 27,675 27,693 75.36%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 66.80% 112.29% 286.10% -26.80% -20.59% -20.00% -21.55% -
ROE 216.41% 380.77% 1,511.66% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 68.32 69.02 110.60 162.82 143.92 144.18 125.08 -33.15%
EPS 45.81 77.64 317.60 -44.39 -27.91 -27.28 -27.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2039 0.2101 -0.6515 -0.3595 -0.2815 -0.2047 -
Adjusted Per Share Value based on latest NOSH - 27,686
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.94 27.67 22.24 32.74 28.95 28.99 25.16 17.22%
EPS 21.42 31.12 63.86 -8.62 -5.61 -5.48 -5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.0817 0.0422 -0.131 -0.0723 -0.0566 -0.0412 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.35 0.30 0.30 0.23 0.19 0.18 -
P/RPS 0.32 0.51 0.27 0.18 0.16 0.13 0.14 73.43%
P/EPS 0.48 0.45 0.09 -0.70 -0.82 -0.70 -0.66 -
EY 208.24 221.83 1,058.67 -142.93 -121.33 -143.58 -152.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.72 1.43 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 30/05/06 -
Price 0.31 0.25 0.31 0.28 0.29 0.27 0.16 -
P/RPS 0.45 0.36 0.28 0.17 0.20 0.19 0.13 128.65%
P/EPS 0.68 0.32 0.10 -0.65 -1.04 -0.99 -0.58 -
EY 147.78 310.56 1,024.52 -153.14 -96.23 -101.04 -171.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.23 1.48 0.00 0.00 0.00 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