[FIHB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 21.0%
YoY- 20.7%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 43,605 48,434 47,139 45,185 39,905 38,419 38,909 7.89%
PBT -6,639 -6,620 -6,272 -5,784 -6,696 -6,640 -9,326 -20.28%
Tax -567 1,707 2,118 2,245 2,191 -110 5,430 -
NP -7,206 -4,913 -4,154 -3,539 -4,505 -6,750 -3,896 50.73%
-
NP to SH -7,200 -4,876 -4,122 -3,559 -4,505 -6,750 -3,896 50.65%
-
Tax Rate - - - - - - - -
Total Cost 50,811 53,347 51,293 48,724 44,410 45,169 42,805 12.12%
-
Net Worth -5,668 -3,800 -1,643 119 1,073 1,297 553 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth -5,668 -3,800 -1,643 119 1,073 1,297 553 -
NOSH 27,693 27,679 27,668 27,674 27,727 27,667 27,663 0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -16.53% -10.14% -8.81% -7.83% -11.29% -17.57% -10.01% -
ROE 0.00% 0.00% 0.00% -2,990.76% -419.83% -520.20% -704.18% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 157.46 174.98 170.37 163.27 143.92 138.86 140.65 7.82%
EPS -26.00 -17.62 -14.90 -12.86 -16.25 -24.40 -14.08 50.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2047 -0.1373 -0.0594 0.0043 0.0387 0.0469 0.02 -
Adjusted Per Share Value based on latest NOSH - 27,674
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 30.08 33.41 32.52 31.17 27.53 26.50 26.84 7.90%
EPS -4.97 -3.36 -2.84 -2.46 -3.11 -4.66 -2.69 50.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0391 -0.0262 -0.0113 0.0008 0.0074 0.009 0.0038 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.18 0.15 0.22 0.22 0.22 0.30 0.30 -
P/RPS 0.11 0.09 0.13 0.13 0.15 0.22 0.21 -35.04%
P/EPS -0.69 -0.85 -1.48 -1.71 -1.35 -1.23 -2.13 -52.86%
EY -144.44 -117.44 -67.72 -58.46 -73.85 -81.32 -46.95 111.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 51.16 5.68 6.40 15.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 30/11/05 29/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.16 0.19 0.18 0.21 0.23 0.34 0.25 -
P/RPS 0.10 0.11 0.11 0.13 0.16 0.24 0.18 -32.44%
P/EPS -0.62 -1.08 -1.21 -1.63 -1.42 -1.39 -1.78 -50.52%
EY -162.49 -92.71 -82.77 -61.24 -70.64 -71.76 -56.33 102.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 48.84 5.94 7.25 12.50 -

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