[FIHB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -140.09%
YoY- -23.77%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 25,101 11,804 5,322 25,024 15,973 9,980 5,939 161.17%
PBT -5,642 -3,944 -1,894 -19,192 -8,046 -5,239 -2,544 69.98%
Tax 2 -3 -11 -361 -98 5,239 2,544 -99.14%
NP -5,640 -3,947 -1,905 -19,553 -8,144 0 0 -
-
NP to SH -5,640 -3,947 -1,905 -19,553 -8,144 -5,403 -2,614 66.89%
-
Tax Rate - - - - - - - -
Total Cost 30,741 15,751 7,227 44,577 24,117 9,980 5,939 198.92%
-
Net Worth 4,406 6,097 8,140 10,042 2,768 2,989 5,731 -16.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 4,406 6,097 8,140 10,042 2,768 2,989 5,731 -16.06%
NOSH 27,679 27,669 27,688 27,680 27,681 27,679 27,690 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -22.47% -33.44% -35.79% -78.14% -50.99% 0.00% 0.00% -
ROE -127.99% -64.73% -23.40% -194.70% -294.20% -180.74% -45.60% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.69 42.65 19.22 90.40 57.70 36.06 21.45 161.24%
EPS -20.37 -14.26 -6.88 -70.64 -29.42 -19.52 -9.44 66.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.2203 0.294 0.3628 0.10 0.108 0.207 -16.04%
Adjusted Per Share Value based on latest NOSH - 27,679
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.32 8.14 3.67 17.26 11.02 6.88 4.10 161.09%
EPS -3.89 -2.72 -1.31 -13.49 -5.62 -3.73 -1.80 67.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0421 0.0562 0.0693 0.0191 0.0206 0.0395 -16.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.53 0.37 0.32 0.24 0.26 0.52 0.40 -
P/RPS 0.58 0.87 1.66 0.27 0.45 1.44 1.87 -54.14%
P/EPS -2.60 -2.59 -4.65 -0.34 -0.88 -2.66 -4.24 -27.80%
EY -38.45 -38.54 -21.50 -294.33 -113.15 -37.54 -23.60 38.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 1.68 1.09 0.66 2.60 4.81 1.93 43.80%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 29/05/03 28/02/03 28/11/02 30/08/02 31/05/02 -
Price 0.55 0.55 0.19 0.20 0.30 0.31 0.42 -
P/RPS 0.61 1.29 0.99 0.22 0.52 0.86 1.96 -54.04%
P/EPS -2.70 -3.86 -2.76 -0.28 -1.02 -1.59 -4.45 -28.30%
EY -37.05 -25.93 -36.21 -353.19 -98.07 -62.97 -22.48 39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 2.50 0.65 0.55 3.00 2.87 2.03 42.36%

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