[FIHB] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 152.0%
YoY- -47.44%
Quarter Report
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 9,347 6,102 7,414 11,238 10,710 7,012 18,268 -36.10%
PBT -360 -1,188 1,560 651 -360 -699 1,332 -
Tax 0 0 -205 -428 9 -20 -863 -
NP -360 -1,188 1,355 223 -351 -719 469 -
-
NP to SH -359 -1,191 1,299 195 -375 -719 489 -
-
Tax Rate - - 13.14% 65.75% - - 64.79% -
Total Cost 9,707 7,290 6,059 11,015 11,061 7,731 17,799 -33.32%
-
Net Worth 17,941 18,129 19,369 17,688 17,916 18,115 18,979 -3.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 356 -
Div Payout % - - - - - - 72.88% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,941 18,129 19,369 17,688 17,916 18,115 18,979 -3.69%
NOSH 83,488 82,708 82,738 81,250 83,333 82,643 82,881 0.48%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -3.85% -19.47% 18.28% 1.98% -3.28% -10.25% 2.57% -
ROE -2.00% -6.57% 6.71% 1.10% -2.09% -3.97% 2.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.20 7.38 8.96 13.83 12.85 8.48 22.04 -36.39%
EPS -0.43 -1.44 1.57 0.24 -0.45 -0.87 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.2149 0.2192 0.2341 0.2177 0.215 0.2192 0.229 -4.15%
Adjusted Per Share Value based on latest NOSH - 81,250
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.79 4.43 5.39 8.16 7.78 5.09 13.27 -36.10%
EPS -0.26 -0.87 0.94 0.14 -0.27 -0.52 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.1303 0.1317 0.1407 0.1285 0.1301 0.1316 0.1379 -3.71%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.11 0.11 0.10 0.09 0.14 0.15 0.17 -
P/RPS 0.98 1.49 1.12 0.65 1.09 1.77 0.77 17.49%
P/EPS -25.58 -7.64 6.37 37.50 -31.11 -17.24 28.81 -
EY -3.91 -13.09 15.70 2.67 -3.21 -5.80 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
P/NAPS 0.51 0.50 0.43 0.41 0.65 0.68 0.74 -22.02%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.10 0.12 0.17 0.15 0.12 0.20 0.14 -
P/RPS 0.89 1.63 1.90 1.08 0.93 2.36 0.64 24.66%
P/EPS -23.26 -8.33 10.83 62.50 -26.67 -22.99 23.73 -
EY -4.30 -12.00 9.24 1.60 -3.75 -4.35 4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.07 -
P/NAPS 0.47 0.55 0.73 0.69 0.56 0.91 0.61 -15.99%

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