[FIHB] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.82%
YoY- -5.8%
Quarter Report
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,182 43,605 48,434 47,139 45,185 39,905 38,419 3.04%
PBT -7,803 -6,639 -6,620 -6,272 -5,784 -6,696 -6,640 11.39%
Tax -597 -567 1,707 2,118 2,245 2,191 -110 209.78%
NP -8,400 -7,206 -4,913 -4,154 -3,539 -4,505 -6,750 15.74%
-
NP to SH -8,127 -7,200 -4,876 -4,122 -3,559 -4,505 -6,750 13.21%
-
Tax Rate - - - - - - - -
Total Cost 48,582 50,811 53,347 51,293 48,724 44,410 45,169 4.98%
-
Net Worth -7,794 -5,668 -3,800 -1,643 119 1,073 1,297 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -7,794 -5,668 -3,800 -1,643 119 1,073 1,297 -
NOSH 27,687 27,693 27,679 27,668 27,674 27,727 27,667 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -20.90% -16.53% -10.14% -8.81% -7.83% -11.29% -17.57% -
ROE 0.00% 0.00% 0.00% 0.00% -2,990.76% -419.83% -520.20% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 145.13 157.46 174.98 170.37 163.27 143.92 138.86 2.99%
EPS -29.35 -26.00 -17.62 -14.90 -12.86 -16.25 -24.40 13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2815 -0.2047 -0.1373 -0.0594 0.0043 0.0387 0.0469 -
Adjusted Per Share Value based on latest NOSH - 27,668
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.72 30.08 33.41 32.52 31.17 27.53 26.50 3.05%
EPS -5.61 -4.97 -3.36 -2.84 -2.46 -3.11 -4.66 13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0538 -0.0391 -0.0262 -0.0113 0.0008 0.0074 0.009 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.18 0.15 0.22 0.22 0.22 0.30 -
P/RPS 0.13 0.11 0.09 0.13 0.13 0.15 0.22 -29.65%
P/EPS -0.65 -0.69 -0.85 -1.48 -1.71 -1.35 -1.23 -34.71%
EY -154.49 -144.44 -117.44 -67.72 -58.46 -73.85 -81.32 53.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 51.16 5.68 6.40 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 30/11/05 29/08/05 31/05/05 28/02/05 -
Price 0.27 0.16 0.19 0.18 0.21 0.23 0.34 -
P/RPS 0.19 0.10 0.11 0.11 0.13 0.16 0.24 -14.45%
P/EPS -0.92 -0.62 -1.08 -1.21 -1.63 -1.42 -1.39 -24.10%
EY -108.71 -162.49 -92.71 -82.77 -61.24 -70.64 -71.76 32.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 48.84 5.94 7.25 -

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