[FIHB] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 122.1%
YoY- 123.49%
Quarter Report
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,933 10,297 14,715 13,489 8,638 8,343 9,435 3.47%
PBT -2,642 -1,609 -650 -1,719 -2,294 -1,121 -1,562 41.82%
Tax -49 -107 -283 2,146 362 20 -337 -72.25%
NP -2,691 -1,716 -933 427 -1,932 -1,101 -1,899 26.08%
-
NP to SH -2,686 -1,664 -953 427 -1,932 -1,101 -1,899 25.92%
-
Tax Rate - - - - - - - -
Total Cost 12,624 12,013 15,648 13,062 10,570 9,444 11,334 7.42%
-
Net Worth -3,800 -1,643 119 1,073 1,297 553 1,644 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -3,800 -1,643 119 1,073 1,297 553 1,644 -
NOSH 27,679 27,668 27,674 27,727 27,667 27,663 27,682 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -27.09% -16.67% -6.34% 3.17% -22.37% -13.20% -20.13% -
ROE 0.00% 0.00% -800.84% 39.79% -148.89% -199.00% -115.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.89 37.22 53.17 48.65 31.22 30.16 34.08 3.50%
EPS -9.70 -6.39 -3.44 1.54 -6.98 -3.98 -6.86 25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1373 -0.0594 0.0043 0.0387 0.0469 0.02 0.0594 -
Adjusted Per Share Value based on latest NOSH - 27,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.85 7.10 10.15 9.31 5.96 5.76 6.51 3.44%
EPS -1.85 -1.15 -0.66 0.29 -1.33 -0.76 -1.31 25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0262 -0.0113 0.0008 0.0074 0.009 0.0038 0.0113 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.15 0.22 0.22 0.22 0.30 0.30 0.26 -
P/RPS 0.42 0.59 0.41 0.45 0.96 0.99 0.76 -32.58%
P/EPS -1.55 -3.66 -6.39 14.29 -4.30 -7.54 -3.79 -44.81%
EY -64.69 -27.34 -15.65 7.00 -23.28 -13.27 -26.38 81.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 51.16 5.68 6.40 15.00 4.38 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 31/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.19 0.18 0.21 0.23 0.34 0.25 0.33 -
P/RPS 0.53 0.48 0.39 0.47 1.09 0.83 0.97 -33.09%
P/EPS -1.96 -2.99 -6.10 14.94 -4.87 -6.28 -4.81 -44.94%
EY -51.07 -33.41 -16.40 6.70 -20.54 -15.92 -20.79 81.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 48.84 5.94 7.25 12.50 5.56 -

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