[FIHB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 29.33%
YoY- -94.75%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 38,613 35,444 28,048 52,879 46,148 41,990 45,600 -10.48%
PBT 434 -2,118 -2,796 2,487 3,346 1,006 184 77.10%
Tax -1,563 -22 -80 -1,318 -1,806 -396 -312 192.48%
NP -1,129 -2,140 -2,876 1,169 1,540 610 -128 326.33%
-
NP to SH -1,198 -2,188 -2,876 1,164 900 608 -124 352.99%
-
Tax Rate 360.14% - - 53.00% 53.97% 39.36% 169.57% -
Total Cost 39,742 37,584 30,924 51,710 44,608 41,380 45,728 -8.92%
-
Net Worth 17,955 17,818 18,115 18,904 18,389 17,960 16,623 5.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 842 - - - -
Div Payout % - - - 72.34% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 17,955 17,818 18,115 18,904 18,389 17,960 16,623 5.26%
NOSH 82,477 82,878 82,643 82,553 82,317 82,162 77,500 4.23%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.92% -6.04% -10.25% 2.21% 3.34% 1.45% -0.28% -
ROE -6.68% -12.28% -15.88% 6.16% 4.89% 3.39% -0.75% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.82 42.77 33.94 64.05 56.06 51.11 58.84 -14.11%
EPS -1.45 -2.64 -3.48 1.41 1.09 0.74 -0.16 334.09%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.2177 0.215 0.2192 0.229 0.2234 0.2186 0.2145 0.99%
Adjusted Per Share Value based on latest NOSH - 82,881
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.05 25.75 20.37 38.41 33.52 30.50 33.12 -10.47%
EPS -0.87 -1.59 -2.09 0.85 0.65 0.44 -0.09 353.16%
DPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.1304 0.1294 0.1316 0.1373 0.1336 0.1305 0.1208 5.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.14 0.15 0.17 0.20 0.16 0.19 -
P/RPS 0.19 0.33 0.44 0.27 0.36 0.31 0.32 -29.33%
P/EPS -6.19 -5.30 -4.31 12.06 18.29 21.62 -118.75 -86.02%
EY -16.15 -18.86 -23.20 8.29 5.47 4.63 -0.84 616.38%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.65 0.68 0.74 0.90 0.73 0.89 -40.32%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 30/05/08 -
Price 0.15 0.12 0.20 0.14 0.15 0.18 0.22 -
P/RPS 0.32 0.28 0.59 0.22 0.27 0.35 0.37 -9.21%
P/EPS -10.32 -4.55 -5.75 9.93 13.72 24.32 -137.50 -82.17%
EY -9.69 -22.00 -17.40 10.07 7.29 4.11 -0.73 459.73%
DY 0.00 0.00 0.00 7.29 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.91 0.61 0.67 0.82 1.03 -23.42%

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