[FIHB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 33.81%
YoY- -1.55%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 25,024 21,297 19,960 23,756 18,448 21,386 24,758 0.71%
PBT -19,192 -10,728 -10,478 -10,176 -15,872 -11,900 -11,458 40.90%
Tax -361 -130 10,478 10,176 15,872 11,900 11,458 -
NP -19,553 -10,858 0 0 0 0 0 -
-
NP to SH -19,553 -10,858 -10,806 -10,456 -15,798 -11,886 -11,406 43.09%
-
Tax Rate - - - - - - - -
Total Cost 44,577 32,155 19,960 23,756 18,448 21,386 24,758 47.84%
-
Net Worth 10,042 2,768 2,989 5,731 9,467 16,302 19,489 -35.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 10,042 2,768 2,989 5,731 9,467 16,302 19,489 -35.65%
NOSH 27,680 27,681 27,679 27,690 27,681 27,677 27,684 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -78.14% -50.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -194.70% -392.27% -361.48% -182.42% -166.87% -72.91% -58.52% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.40 76.94 72.11 85.79 66.64 77.27 89.43 0.71%
EPS -70.64 -39.23 -39.04 -37.76 -57.07 -42.95 -41.20 43.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3628 0.10 0.108 0.207 0.342 0.589 0.704 -35.64%
Adjusted Per Share Value based on latest NOSH - 27,690
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.18 15.47 14.50 17.26 13.40 15.54 17.98 0.73%
EPS -14.20 -7.89 -7.85 -7.60 -11.48 -8.63 -8.29 43.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.0201 0.0217 0.0416 0.0688 0.1184 0.1416 -35.68%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.24 0.26 0.52 0.40 0.58 0.45 0.41 -
P/RPS 0.27 0.34 0.72 0.47 0.87 0.58 0.46 -29.82%
P/EPS -0.34 -0.66 -1.33 -1.06 -1.02 -1.05 -1.00 -51.19%
EY -294.33 -150.87 -75.08 -94.40 -98.40 -95.44 -100.49 104.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 2.60 4.81 1.93 1.70 0.76 0.58 8.97%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 26/11/01 27/08/01 -
Price 0.20 0.30 0.31 0.42 0.47 0.58 0.53 -
P/RPS 0.22 0.39 0.43 0.49 0.71 0.75 0.59 -48.10%
P/EPS -0.28 -0.76 -0.79 -1.11 -0.82 -1.35 -1.29 -63.78%
EY -353.19 -130.76 -125.94 -89.90 -121.43 -74.05 -77.74 173.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 3.00 2.87 2.03 1.37 0.98 0.75 -18.63%

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