[FIHB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -7.45%
YoY- -21.39%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,389 7,654 15,184 9,933 11,292 8,660 9,933 9.57%
PBT 187 21,866 -6,209 -2,041 -1,814 -1,738 -2,642 -
Tax -701 32 283 -120 -313 -128 -49 492.19%
NP -514 21,898 -5,926 -2,161 -2,127 -1,866 -2,691 -66.93%
-
NP to SH -557 21,979 -6,074 -2,020 -1,880 -1,897 -2,686 -65.06%
-
Tax Rate 374.87% -0.15% - - - - - -
Total Cost 11,903 -14,244 21,110 12,094 13,419 10,526 12,624 -3.85%
-
Net Worth 11,244 5,815 -18,037 -9,947 -7,794 -5,668 -3,800 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 11,244 5,815 -18,037 -9,947 -7,794 -5,668 -3,800 -
NOSH 55,148 27,681 27,686 27,671 27,687 27,693 27,679 58.53%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -4.51% 286.10% -39.03% -21.76% -18.84% -21.55% -27.09% -
ROE -4.95% 377.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.65 27.65 54.84 35.90 40.78 31.27 35.89 -30.89%
EPS -1.01 79.40 -20.87 -7.30 -6.79 -6.85 -9.70 -77.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.2101 -0.6515 -0.3595 -0.2815 -0.2047 -0.1373 -
Adjusted Per Share Value based on latest NOSH - 27,671
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.27 5.56 11.03 7.22 8.20 6.29 7.22 9.50%
EPS -0.40 15.97 -4.41 -1.47 -1.37 -1.38 -1.95 -65.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0422 -0.131 -0.0723 -0.0566 -0.0412 -0.0276 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.35 0.30 0.30 0.23 0.19 0.18 0.15 -
P/RPS 1.69 1.08 0.55 0.64 0.47 0.58 0.42 153.62%
P/EPS -34.65 0.38 -1.37 -3.15 -2.80 -2.63 -1.55 698.09%
EY -2.89 264.67 -73.13 -31.74 -35.74 -38.06 -64.69 -87.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.43 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.25 0.31 0.28 0.29 0.27 0.16 0.19 -
P/RPS 1.21 1.12 0.51 0.81 0.66 0.51 0.53 73.64%
P/EPS -24.75 0.39 -1.28 -3.97 -3.98 -2.34 -1.96 444.79%
EY -4.04 256.13 -78.35 -25.17 -25.15 -42.81 -51.07 -81.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.48 0.00 0.00 0.00 0.00 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