[FIHB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 461.85%
YoY- 1258.62%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 19,832 13,935 11,389 7,654 15,184 9,933 11,292 45.41%
PBT 108 998 187 21,866 -6,209 -2,041 -1,814 -
Tax 46 -353 -701 32 283 -120 -313 -
NP 154 645 -514 21,898 -5,926 -2,161 -2,127 -
-
NP to SH 42 693 -557 21,979 -6,074 -2,020 -1,880 -
-
Tax Rate -42.59% 35.37% 374.87% -0.15% - - - -
Total Cost 19,678 13,290 11,903 -14,244 21,110 12,094 13,419 28.98%
-
Net Worth 14,880 13,584 11,244 5,815 -18,037 -9,947 -7,794 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 34 - - - - - - -
Div Payout % 82.39% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 14,880 13,584 11,244 5,815 -18,037 -9,947 -7,794 -
NOSH 69,210 64,166 55,148 27,681 27,686 27,671 27,687 83.88%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.78% 4.63% -4.51% 286.10% -39.03% -21.76% -18.84% -
ROE 0.28% 5.10% -4.95% 377.92% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.65 21.72 20.65 27.65 54.84 35.90 40.78 -20.92%
EPS 0.06 1.08 -1.01 79.40 -20.87 -7.30 -6.79 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.2117 0.2039 0.2101 -0.6515 -0.3595 -0.2815 -
Adjusted Per Share Value based on latest NOSH - 27,681
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.68 9.61 7.86 5.28 10.47 6.85 7.79 45.40%
EPS 0.03 0.48 -0.38 15.16 -4.19 -1.39 -1.30 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0937 0.0776 0.0401 -0.1244 -0.0686 -0.0538 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.22 0.35 0.30 0.30 0.23 0.19 -
P/RPS 1.08 1.01 1.69 1.08 0.55 0.64 0.47 73.87%
P/EPS 510.84 20.37 -34.65 0.38 -1.37 -3.15 -2.80 -
EY 0.20 4.91 -2.89 264.67 -73.13 -31.74 -35.74 -
DY 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.04 1.72 1.43 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 -
Price 0.18 0.31 0.25 0.31 0.28 0.29 0.27 -
P/RPS 0.63 1.43 1.21 1.12 0.51 0.81 0.66 -3.04%
P/EPS 296.62 28.70 -24.75 0.39 -1.28 -3.97 -3.98 -
EY 0.34 3.48 -4.04 256.13 -78.35 -25.17 -25.15 -
DY 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.46 1.23 1.48 0.00 0.00 0.00 -

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