[FIHB] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 83.3%
YoY- 27.12%
Quarter Report
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 9,128 13,297 6,482 5,322 9,051 5,993 4,041 71.90%
PBT -4,980 -1,698 -2,050 -1,894 -11,146 -2,807 -2,695 50.41%
Tax 5,902 5 8 -11 -259 66 2,695 68.39%
NP 922 -1,693 -2,042 -1,905 -11,405 -2,741 0 -
-
NP to SH 922 -1,693 -2,042 -1,905 -11,405 -2,741 -2,789 -
-
Tax Rate - - - - - - - -
Total Cost 8,206 14,990 8,524 7,227 20,456 8,734 4,041 60.15%
-
Net Worth 5,358 4,406 6,095 8,140 10,551 2,708 2,988 47.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 5,358 4,406 6,095 8,140 10,551 2,708 2,988 47.44%
NOSH 27,692 27,679 27,669 27,688 27,679 27,084 27,668 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.10% -12.73% -31.50% -35.79% -126.01% -45.74% 0.00% -
ROE 17.21% -38.42% -33.50% -23.40% -108.09% -101.20% -93.33% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.96 48.04 23.43 19.22 32.70 22.13 14.60 71.83%
EPS 3.33 -6.12 -7.38 -6.88 -41.20 -10.12 -10.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.1592 0.2203 0.294 0.3812 0.10 0.108 47.35%
Adjusted Per Share Value based on latest NOSH - 27,688
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.63 9.66 4.71 3.87 6.57 4.35 2.94 71.71%
EPS 0.67 -1.23 -1.48 -1.38 -8.28 -1.99 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.032 0.0443 0.0591 0.0766 0.0197 0.0217 47.41%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.52 0.53 0.37 0.32 0.24 0.26 0.52 -
P/RPS 1.58 1.10 1.58 1.66 0.73 1.18 3.56 -41.72%
P/EPS 15.62 -8.67 -5.01 -4.65 -0.58 -2.57 -5.16 -
EY 6.40 -11.54 -19.95 -21.50 -171.69 -38.92 -19.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.33 1.68 1.09 0.63 2.60 4.81 -32.04%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 26/08/03 29/05/03 28/02/03 28/11/02 30/08/02 -
Price 0.50 0.55 0.55 0.19 0.20 0.30 0.31 -
P/RPS 1.52 1.14 2.35 0.99 0.61 1.36 2.12 -19.84%
P/EPS 15.02 -8.99 -7.45 -2.76 -0.49 -2.96 -3.08 -
EY 6.66 -11.12 -13.42 -36.21 -206.02 -33.73 -32.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 3.45 2.50 0.65 0.52 3.00 2.87 -6.83%

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