[FIHB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1291.0%
YoY- -65.65%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 40,072 33,958 30,898 24,408 36,374 38,613 35,444 8.50%
PBT 809 -597 -3,096 -4,752 777 434 -2,118 -
Tax -267 -1,349 0 0 -269 -1,563 -22 425.71%
NP 542 -1,946 -3,096 -4,752 508 -1,129 -2,140 -
-
NP to SH 489 -1,969 -3,100 -4,764 400 -1,198 -2,188 -
-
Tax Rate 33.00% - - - 34.62% 360.14% - -
Total Cost 39,530 35,905 33,994 29,160 35,866 39,742 37,584 3.41%
-
Net Worth 19,908 17,823 17,812 18,129 19,508 17,955 17,818 7.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 19,908 17,823 17,812 18,129 19,508 17,955 17,818 7.65%
NOSH 82,881 82,513 82,887 82,708 83,333 82,477 82,878 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.35% -5.73% -10.02% -19.47% 1.40% -2.92% -6.04% -
ROE 2.46% -11.05% -17.40% -26.28% 2.05% -6.68% -12.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.35 41.16 37.28 29.51 43.65 46.82 42.77 8.49%
EPS 0.59 -2.39 -3.74 -5.76 0.48 -1.45 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2402 0.216 0.2149 0.2192 0.2341 0.2177 0.215 7.64%
Adjusted Per Share Value based on latest NOSH - 82,708
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.64 23.43 21.31 16.84 25.09 26.64 24.45 8.49%
EPS 0.34 -1.36 -2.14 -3.29 0.28 -0.83 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1373 0.123 0.1229 0.1251 0.1346 0.1239 0.1229 7.64%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.10 0.11 0.11 0.10 0.09 0.14 -
P/RPS 0.21 0.24 0.30 0.37 0.23 0.19 0.33 -25.95%
P/EPS 16.95 -4.19 -2.94 -1.91 20.83 -6.19 -5.30 -
EY 5.90 -23.87 -34.00 -52.36 4.80 -16.15 -18.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.51 0.50 0.43 0.41 0.65 -25.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.10 0.10 0.10 0.12 0.17 0.15 0.12 -
P/RPS 0.21 0.24 0.27 0.41 0.39 0.32 0.28 -17.40%
P/EPS 16.95 -4.19 -2.67 -2.08 35.42 -10.32 -4.55 -
EY 5.90 -23.87 -37.40 -48.00 2.82 -9.69 -22.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.55 0.73 0.69 0.56 -17.40%

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