[FIHB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 2.15%
YoY- 28.15%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 24,407 25,024 18,381 16,049 18,696 18,448 25,319 -2.41%
PBT -18,542 -19,192 -14,993 -15,391 -15,776 -15,872 -22,590 -12.34%
Tax 2,491 2,432 2,755 2,682 3,067 5,777 19,378 -74.56%
NP -16,051 -16,760 -12,238 -12,709 -12,709 -10,095 -3,212 192.57%
-
NP to SH -18,840 -19,549 -15,027 -15,498 -15,838 -15,798 -22,343 -10.75%
-
Tax Rate - - - - - - - -
Total Cost 40,458 41,784 30,619 28,758 31,405 28,543 28,531 26.24%
-
Net Worth 8,140 10,551 2,708 2,988 5,731 9,468 16,309 -37.10%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 8,140 10,551 2,708 2,988 5,731 9,468 16,309 -37.10%
NOSH 27,688 27,679 27,084 27,668 27,690 27,687 27,689 -0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -65.76% -66.98% -66.58% -79.19% -67.98% -54.72% -12.69% -
ROE -231.43% -185.28% -554.81% -518.64% -276.31% -166.84% -137.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 88.15 90.41 67.86 58.00 67.52 66.63 91.44 -2.41%
EPS -68.04 -70.63 -55.48 -56.01 -57.20 -57.06 -80.69 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.3812 0.10 0.108 0.207 0.342 0.589 -37.10%
Adjusted Per Share Value based on latest NOSH - 27,668
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.84 17.26 12.68 11.07 12.90 12.73 17.47 -2.42%
EPS -13.00 -13.49 -10.37 -10.69 -10.93 -10.90 -15.41 -10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0728 0.0187 0.0206 0.0395 0.0653 0.1125 -37.06%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.32 0.24 0.26 0.52 0.40 0.58 0.45 -
P/RPS 0.36 0.27 0.38 0.90 0.59 0.87 0.49 -18.59%
P/EPS -0.47 -0.34 -0.47 -0.93 -0.70 -1.02 -0.56 -11.03%
EY -212.63 -294.28 -213.39 -107.72 -142.99 -98.38 -179.31 12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.63 2.60 4.81 1.93 1.70 0.76 27.20%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 26/11/01 -
Price 0.19 0.20 0.30 0.31 0.42 0.47 0.58 -
P/RPS 0.22 0.22 0.44 0.53 0.62 0.71 0.63 -50.44%
P/EPS -0.28 -0.28 -0.54 -0.55 -0.73 -0.82 -0.72 -46.75%
EY -358.11 -353.14 -184.94 -180.69 -136.18 -121.40 -139.12 87.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 3.00 2.87 2.03 1.37 0.98 -23.96%

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