[FIHB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -93.94%
YoY- 100.69%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 13,616 9,595 11,400 19,832 13,935 11,389 7,654 46.66%
PBT 1,091 457 46 108 998 187 21,866 -86.37%
Tax -439 -120 -78 46 -353 -701 32 -
NP 652 337 -32 154 645 -514 21,898 -90.33%
-
NP to SH 371 335 -31 42 693 -557 21,979 -93.37%
-
Tax Rate 40.24% 26.26% 169.57% -42.59% 35.37% 374.87% -0.15% -
Total Cost 12,964 9,258 11,432 19,678 13,290 11,903 -14,244 -
-
Net Worth 18,418 17,861 16,623 14,880 13,584 11,244 5,815 115.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 34 - - - -
Div Payout % - - - 82.39% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 18,418 17,861 16,623 14,880 13,584 11,244 5,815 115.22%
NOSH 82,444 81,707 77,500 69,210 64,166 55,148 27,681 106.59%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.79% 3.51% -0.28% 0.78% 4.63% -4.51% 286.10% -
ROE 2.01% 1.88% -0.19% 0.28% 5.10% -4.95% 377.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.52 11.74 14.71 28.65 21.72 20.65 27.65 -28.99%
EPS 0.45 0.41 -0.04 0.06 1.08 -1.01 79.40 -96.79%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.2234 0.2186 0.2145 0.215 0.2117 0.2039 0.2101 4.16%
Adjusted Per Share Value based on latest NOSH - 69,210
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.89 6.97 8.28 14.41 10.12 8.27 5.56 46.65%
EPS 0.27 0.24 -0.02 0.03 0.50 -0.40 15.97 -93.36%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.1338 0.1297 0.1208 0.1081 0.0987 0.0817 0.0422 115.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.16 0.19 0.31 0.22 0.35 0.30 -
P/RPS 1.21 1.36 1.29 1.08 1.01 1.69 1.08 7.84%
P/EPS 44.44 39.02 -475.00 510.84 20.37 -34.65 0.38 2270.79%
EY 2.25 2.56 -0.21 0.20 4.91 -2.89 264.67 -95.79%
DY 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
P/NAPS 0.90 0.73 0.89 1.44 1.04 1.72 1.43 -26.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.15 0.18 0.22 0.18 0.31 0.25 0.31 -
P/RPS 0.91 1.53 1.50 0.63 1.43 1.21 1.12 -12.89%
P/EPS 33.33 43.90 -550.00 296.62 28.70 -24.75 0.39 1824.54%
EY 3.00 2.28 -0.18 0.34 3.48 -4.04 256.13 -94.80%
DY 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 1.03 0.84 1.46 1.23 1.48 -40.95%

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