[FIHB] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.02%
YoY- 264.0%
Quarter Report
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 56,556 52,810 48,162 44,160 44,063 45,069 39,818 26.33%
PBT 1,339 23,159 16,842 13,803 11,802 -11,802 -8,235 -
Tax -1,086 -976 -739 -506 -118 -278 -610 46.84%
NP 253 22,183 16,103 13,297 11,684 -12,080 -8,845 -
-
NP to SH 147 22,157 16,041 13,328 12,005 -11,871 -8,483 -
-
Tax Rate 81.11% 4.21% 4.39% 3.67% 1.00% - - -
Total Cost 56,303 30,627 32,059 30,863 32,379 57,149 48,663 10.20%
-
Net Worth 16,623 14,880 13,584 11,244 5,815 -18,037 -9,947 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 34 34 - - - - - -
Div Payout % 23.54% 0.16% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 16,623 14,880 13,584 11,244 5,815 -18,037 -9,947 -
NOSH 77,500 69,210 64,166 55,148 27,681 27,686 27,671 98.56%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.45% 42.01% 33.44% 30.11% 26.52% -26.80% -22.21% -
ROE 0.88% 148.90% 118.09% 118.53% 206.42% 0.00% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 72.98 76.30 75.06 80.07 159.18 162.78 143.90 -36.37%
EPS 0.19 32.01 25.00 24.17 43.37 -42.88 -30.66 -
DPS 0.04 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.215 0.2117 0.2039 0.2101 -0.6515 -0.3595 -
Adjusted Per Share Value based on latest NOSH - 55,148
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 39.02 36.43 33.22 30.46 30.40 31.09 27.47 26.33%
EPS 0.10 15.28 11.07 9.19 8.28 -8.19 -5.85 -
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1027 0.0937 0.0776 0.0401 -0.1244 -0.0686 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.19 0.31 0.22 0.35 0.30 0.30 0.23 -
P/RPS 0.26 0.41 0.29 0.44 0.19 0.18 0.16 38.17%
P/EPS 100.17 0.97 0.88 1.45 0.69 -0.70 -0.75 -
EY 1.00 103.27 113.63 69.05 144.56 -142.92 -133.29 -
DY 0.24 0.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.44 1.04 1.72 1.43 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 29/11/06 -
Price 0.22 0.18 0.31 0.25 0.31 0.28 0.29 -
P/RPS 0.30 0.24 0.41 0.31 0.19 0.17 0.20 31.00%
P/EPS 115.99 0.56 1.24 1.03 0.71 -0.65 -0.95 -
EY 0.86 177.86 80.64 96.67 139.90 -153.13 -105.71 -
DY 0.20 0.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.84 1.46 1.23 1.48 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