[FIHB] QoQ Cumulative 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- 3.23%
YoY- 481.62%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 20,995 11,400 52,810 32,978 19,043 7,654 45,069 -39.93%
PBT 503 46 23,160 23,051 22,053 21,866 -11,800 -
Tax -198 -78 -976 -1,022 -669 32 -278 -20.26%
NP 305 -32 22,184 22,029 21,384 21,898 -12,078 -
-
NP to SH 304 -31 22,158 22,115 21,422 21,979 -11,869 -
-
Tax Rate 39.36% 169.57% 4.21% 4.43% 3.03% -0.15% - -
Total Cost 20,690 11,432 30,626 10,949 -2,341 -14,244 57,147 -49.23%
-
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 1.69% -0.19% 149.49% 162.31% 190.39% 377.92% 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 25.55 14.71 76.60 51.24 34.51 27.65 162.82 -70.93%
EPS 0.37 -0.04 32.14 34.36 38.82 79.40 -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 15.25 8.28 38.36 23.96 13.83 5.56 32.74 -39.93%
EPS 0.22 -0.02 16.10 16.06 15.56 15.97 -8.62 -
DPS 0.00 0.00 11.98 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1208 0.1077 0.099 0.0817 0.0422 -0.131 -
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 0.63 1.29 0.40 0.43 1.01 1.08 0.18 130.69%
P/EPS 43.24 -475.00 0.96 0.64 0.90 0.38 -0.70 -
EY 2.31 -0.21 103.68 156.18 110.91 264.67 -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 0.70 1.50 0.23 0.61 0.72 1.12 0.17 157.12%
P/EPS 48.65 -550.00 0.56 0.90 0.64 0.39 -0.65 -
EY 2.06 -0.18 178.55 110.84 155.28 256.13 -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