[FIHB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.38%
YoY- -105.8%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 44,160 44,063 45,069 39,818 40,182 43,605 48,434 -5.98%
PBT 13,803 11,802 -11,802 -8,235 -7,803 -6,639 -6,620 -
Tax -506 -118 -278 -610 -597 -567 1,707 -
NP 13,297 11,684 -12,080 -8,845 -8,400 -7,206 -4,913 -
-
NP to SH 13,328 12,005 -11,871 -8,483 -8,127 -7,200 -4,876 -
-
Tax Rate 3.67% 1.00% - - - - - -
Total Cost 30,863 32,379 57,149 48,663 48,582 50,811 53,347 -30.63%
-
Net Worth 11,244 5,815 -18,037 -9,947 -7,794 -5,668 -3,800 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 11,244 5,815 -18,037 -9,947 -7,794 -5,668 -3,800 -
NOSH 55,148 27,681 27,686 27,671 27,687 27,693 27,679 58.53%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 30.11% 26.52% -26.80% -22.21% -20.90% -16.53% -10.14% -
ROE 118.53% 206.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 80.07 159.18 162.78 143.90 145.13 157.46 174.98 -40.70%
EPS 24.17 43.37 -42.88 -30.66 -29.35 -26.00 -17.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.2101 -0.6515 -0.3595 -0.2815 -0.2047 -0.1373 -
Adjusted Per Share Value based on latest NOSH - 27,671
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.08 32.01 32.74 28.92 29.19 31.68 35.18 -5.98%
EPS 9.68 8.72 -8.62 -6.16 -5.90 -5.23 -3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0422 -0.131 -0.0723 -0.0566 -0.0412 -0.0276 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.35 0.30 0.30 0.23 0.19 0.18 0.15 -
P/RPS 0.44 0.19 0.18 0.16 0.13 0.11 0.09 188.89%
P/EPS 1.45 0.69 -0.70 -0.75 -0.65 -0.69 -0.85 -
EY 69.05 144.56 -142.92 -133.29 -154.49 -144.44 -117.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.43 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.25 0.31 0.28 0.29 0.27 0.16 0.19 -
P/RPS 0.31 0.19 0.17 0.20 0.19 0.10 0.11 99.89%
P/EPS 1.03 0.71 -0.65 -0.95 -0.92 -0.62 -1.08 -
EY 96.67 139.90 -153.13 -105.71 -108.71 -162.49 -92.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.48 0.00 0.00 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