[FIHB] QoQ Quarter Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 154.46%
YoY- 108.08%
Quarter Report
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 8,343 9,435 12,003 9,128 13,297 6,482 5,322 34.83%
PBT -1,121 -1,562 -1,663 -4,980 -1,698 -2,050 -1,894 -29.43%
Tax 20 -337 -155 5,902 5 8 -11 -
NP -1,101 -1,899 -1,818 922 -1,693 -2,042 -1,905 -30.54%
-
NP to SH -1,101 -1,899 -1,818 922 -1,693 -2,042 -1,905 -30.54%
-
Tax Rate - - - - - - - -
Total Cost 9,444 11,334 13,821 8,206 14,990 8,524 7,227 19.46%
-
Net Worth 553 1,644 3,541 5,358 4,406 6,095 8,140 -83.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 553 1,644 3,541 5,358 4,406 6,095 8,140 -83.26%
NOSH 27,663 27,682 27,671 27,692 27,679 27,669 27,688 -0.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -13.20% -20.13% -15.15% 10.10% -12.73% -31.50% -35.79% -
ROE -199.00% -115.49% -51.33% 17.21% -38.42% -33.50% -23.40% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.16 34.08 43.38 32.96 48.04 23.43 19.22 34.92%
EPS -3.98 -6.86 -6.57 3.33 -6.12 -7.38 -6.88 -30.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0594 0.128 0.1935 0.1592 0.2203 0.294 -83.25%
Adjusted Per Share Value based on latest NOSH - 27,692
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.76 6.51 8.28 6.30 9.17 4.47 3.67 34.94%
EPS -0.76 -1.31 -1.25 0.64 -1.17 -1.41 -1.31 -30.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0038 0.0113 0.0244 0.037 0.0304 0.0421 0.0562 -83.32%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.30 0.26 0.50 0.52 0.53 0.37 0.32 -
P/RPS 0.99 0.76 1.15 1.58 1.10 1.58 1.66 -29.08%
P/EPS -7.54 -3.79 -7.61 15.62 -8.67 -5.01 -4.65 37.89%
EY -13.27 -26.38 -13.14 6.40 -11.54 -19.95 -21.50 -27.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.00 4.38 3.91 2.69 3.33 1.68 1.09 471.52%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 26/05/04 26/02/04 28/11/03 26/08/03 29/05/03 -
Price 0.25 0.33 0.39 0.50 0.55 0.55 0.19 -
P/RPS 0.83 0.97 0.90 1.52 1.14 2.35 0.99 -11.05%
P/EPS -6.28 -4.81 -5.94 15.02 -8.99 -7.45 -2.76 72.73%
EY -15.92 -20.79 -16.85 6.66 -11.12 -13.42 -36.21 -42.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.50 5.56 3.05 2.58 3.45 2.50 0.65 613.93%

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