[FIHB] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 224.42%
YoY- 134.31%
Quarter Report
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 9,595 11,400 19,832 13,935 11,389 7,654 15,184 -26.38%
PBT 457 46 108 998 187 21,866 -6,209 -
Tax -120 -78 46 -353 -701 32 283 -
NP 337 -32 154 645 -514 21,898 -5,926 -
-
NP to SH 335 -31 42 693 -557 21,979 -6,074 -
-
Tax Rate 26.26% 169.57% -42.59% 35.37% 374.87% -0.15% - -
Total Cost 9,258 11,432 19,678 13,290 11,903 -14,244 21,110 -42.30%
-
Net Worth 17,861 16,623 14,880 13,584 11,244 5,815 -18,037 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 34 - - - - -
Div Payout % - - 82.39% - - - - -
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 17,861 16,623 14,880 13,584 11,244 5,815 -18,037 -
NOSH 81,707 77,500 69,210 64,166 55,148 27,681 27,686 105.88%
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 3.51% -0.28% 0.78% 4.63% -4.51% 286.10% -39.03% -
ROE 1.88% -0.19% 0.28% 5.10% -4.95% 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 11.74 14.71 28.65 21.72 20.65 27.65 54.84 -64.24%
EPS 0.41 -0.04 0.06 1.08 -1.01 79.40 -20.87 -
DPS 0.00 0.00 0.05 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 6.97 8.28 14.41 10.12 8.27 5.56 11.03 -26.38%
EPS 0.24 -0.02 0.03 0.50 -0.40 15.97 -4.41 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.1297 0.1208 0.1081 0.0987 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 1.36 1.29 1.08 1.01 1.69 1.08 0.55 82.96%
P/EPS 39.02 -475.00 510.84 20.37 -34.65 0.38 -1.37 -
EY 2.56 -0.21 0.20 4.91 -2.89 264.67 -73.13 -
DY 0.00 0.00 0.16 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 1.53 1.50 0.63 1.43 1.21 1.12 0.51 108.14%
P/EPS 43.90 -550.00 296.62 28.70 -24.75 0.39 -1.28 -
EY 2.28 -0.18 0.34 3.48 -4.04 256.13 -78.35 -
DY 0.00 0.00 0.28 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