[FIHB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -0.25%
YoY- 22.67%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 25,024 18,381 16,049 18,696 18,448 25,319 30,953 -13.18%
PBT -19,192 -14,993 -15,391 -15,776 -15,872 -22,590 -21,815 -8.16%
Tax 2,432 2,755 2,682 3,067 5,777 19,378 21,815 -76.74%
NP -16,760 -12,238 -12,709 -12,709 -10,095 -3,212 0 -
-
NP to SH -19,549 -15,027 -15,498 -15,838 -15,798 -22,343 -21,569 -6.32%
-
Tax Rate - - - - - - - -
Total Cost 41,784 30,619 28,758 31,405 28,543 28,531 30,953 22.07%
-
Net Worth 10,551 2,708 2,988 5,731 9,468 16,309 19,493 -33.50%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 10,551 2,708 2,988 5,731 9,468 16,309 19,493 -33.50%
NOSH 27,679 27,084 27,668 27,690 27,687 27,689 27,690 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -66.98% -66.58% -79.19% -67.98% -54.72% -12.69% 0.00% -
ROE -185.28% -554.81% -518.64% -276.31% -166.84% -137.00% -110.64% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.41 67.86 58.00 67.52 66.63 91.44 111.78 -13.15%
EPS -70.63 -55.48 -56.01 -57.20 -57.06 -80.69 -77.89 -6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3812 0.10 0.108 0.207 0.342 0.589 0.704 -33.49%
Adjusted Per Share Value based on latest NOSH - 27,690
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.26 12.68 11.07 12.90 12.73 17.47 21.35 -13.18%
EPS -13.49 -10.37 -10.69 -10.93 -10.90 -15.41 -14.88 -6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0187 0.0206 0.0395 0.0653 0.1125 0.1345 -33.50%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.24 0.26 0.52 0.40 0.58 0.45 0.41 -
P/RPS 0.27 0.38 0.90 0.59 0.87 0.49 0.37 -18.89%
P/EPS -0.34 -0.47 -0.93 -0.70 -1.02 -0.56 -0.53 -25.55%
EY -294.28 -213.39 -107.72 -142.99 -98.38 -179.31 -189.98 33.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 2.60 4.81 1.93 1.70 0.76 0.58 5.65%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 26/11/01 27/08/01 -
Price 0.20 0.30 0.31 0.42 0.47 0.58 0.53 -
P/RPS 0.22 0.44 0.53 0.62 0.71 0.63 0.47 -39.63%
P/EPS -0.28 -0.54 -0.55 -0.73 -0.82 -0.72 -0.68 -44.56%
EY -353.14 -184.94 -180.69 -136.18 -121.40 -139.12 -146.97 79.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 3.00 2.87 2.03 1.37 0.98 0.75 -21.61%

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