[FIHB] QoQ Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -532.28%
YoY- -127.58%
Quarter Report
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 11,434 13,405 13,318 6,723 9,063 14,603 10,020 9.19%
PBT 481 1,327 1,700 -820 193 2,263 94 196.65%
Tax 0 169 -251 0 0 -261 -3 -
NP 481 1,496 1,449 -820 193 2,002 91 203.13%
-
NP to SH 478 1,467 1,444 -817 189 1,966 73 249.60%
-
Tax Rate 0.00% -12.74% 14.76% - 0.00% 11.53% 3.19% -
Total Cost 10,953 11,909 11,869 7,543 8,870 12,601 9,929 6.75%
-
Net Worth 22,787 22,295 20,702 19,261 19,992 19,841 17,519 19.13%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 22,787 22,295 20,702 19,261 19,992 19,841 17,519 19.13%
NOSH 82,413 82,881 82,514 82,525 82,173 82,605 81,111 1.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.21% 11.16% 10.88% -12.20% 2.13% 13.71% 0.91% -
ROE 2.10% 6.58% 6.97% -4.24% 0.95% 9.91% 0.42% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.87 16.17 16.14 8.15 11.03 17.68 12.35 8.03%
EPS 0.58 1.77 1.75 -0.99 0.23 2.38 0.09 245.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.269 0.2509 0.2334 0.2433 0.2402 0.216 17.87%
Adjusted Per Share Value based on latest NOSH - 82,525
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.31 9.74 9.67 4.88 6.58 10.61 7.28 9.21%
EPS 0.35 1.07 1.05 -0.59 0.14 1.43 0.05 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1655 0.162 0.1504 0.1399 0.1452 0.1441 0.1273 19.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.16 0.14 0.065 0.10 0.12 0.10 0.10 -
P/RPS 1.15 0.87 0.40 1.23 1.09 0.57 0.81 26.29%
P/EPS 27.59 7.91 3.71 -10.10 52.17 4.20 111.11 -60.46%
EY 3.63 12.64 26.92 -9.90 1.92 23.80 0.90 153.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.26 0.43 0.49 0.42 0.46 16.69%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 28/02/11 29/11/10 -
Price 0.14 0.16 0.14 0.09 0.105 0.10 0.10 -
P/RPS 1.01 0.99 0.87 1.10 0.95 0.57 0.81 15.83%
P/EPS 24.14 9.04 8.00 -9.09 45.65 4.20 111.11 -63.82%
EY 4.14 11.06 12.50 -11.00 2.19 23.80 0.90 176.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.56 0.39 0.43 0.42 0.46 7.11%

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