[FIHB] QoQ Cumulative 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- 72.44%
YoY- -94.75%
Quarter Report
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 28,960 17,722 7,012 52,879 34,611 20,995 11,400 86.07%
PBT 326 -1,059 -699 2,487 2,510 503 46 268.51%
Tax -1,173 -11 -20 -1,318 -1,355 -198 -78 508.25%
NP -847 -1,070 -719 1,169 1,155 305 -32 786.38%
-
NP to SH -899 -1,094 -719 1,164 675 304 -31 841.98%
-
Tax Rate 359.82% - - 53.00% 53.98% 39.36% 169.57% -
Total Cost 29,807 18,792 7,731 51,710 33,456 20,690 11,432 89.32%
-
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 -5.01% -6.14% -3.97% 6.16% 3.67% 1.69% -0.19% -
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 35.11 21.38 8.48 64.05 42.05 25.55 14.71 78.50%
EPS -1.09 -1.32 -0.87 1.41 0.82 0.37 -0.04 803.72%
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 19.98 12.23 4.84 36.48 23.88 14.48 7.86 86.15%
EPS -0.62 -0.75 -0.50 0.80 0.47 0.21 -0.02 884.76%
DPS 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
NAPS 0.1239 0.1229 0.125 0.1304 0.1269 0.1239 0.1147 5.27%
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 0.26 0.65 1.77 0.27 0.48 0.63 1.29 -65.59%
P/EPS -8.26 -10.61 -17.24 12.06 24.39 43.24 -475.00 -93.27%
EY -12.11 -9.43 -5.80 8.29 4.10 2.31 -0.21 1388.94%
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 0.43 0.56 2.36 0.22 0.36 0.70 1.50 -56.49%
P/EPS -13.76 -9.09 -22.99 9.93 18.29 48.65 -550.00 -91.42%
EY -7.27 -11.00 -4.35 10.07 5.47 2.06 -0.18 1074.53%
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