[FIHB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.63%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 34,229 34,152 26,848 24,407 25,024 18,381 16,049 65.46%
PBT -10,622 -16,788 -17,897 -18,542 -19,192 -14,993 -15,391 -21.85%
Tax 5,904 -257 -196 2,491 2,432 2,755 2,682 68.97%
NP -4,718 -17,045 -18,093 -16,051 -16,760 -12,238 -12,709 -48.25%
-
NP to SH -4,718 -17,045 -18,093 -18,840 -19,549 -15,027 -15,498 -54.64%
-
Tax Rate - - - - - - - -
Total Cost 38,947 51,197 44,941 40,458 41,784 30,619 28,758 22.34%
-
Net Worth 5,358 4,406 6,095 8,140 10,551 2,708 2,988 47.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 5,358 4,406 6,095 8,140 10,551 2,708 2,988 47.44%
NOSH 27,692 27,679 27,669 27,688 27,679 27,084 27,668 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -13.78% -49.91% -67.39% -65.76% -66.98% -66.58% -79.19% -
ROE -88.05% -386.80% -296.82% -231.43% -185.28% -554.81% -518.64% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 123.60 123.38 97.03 88.15 90.41 67.86 58.00 65.37%
EPS -17.04 -61.58 -65.39 -68.04 -70.63 -55.48 -56.01 -54.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.1592 0.2203 0.294 0.3812 0.10 0.108 47.35%
Adjusted Per Share Value based on latest NOSH - 27,688
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.61 23.56 18.52 16.84 17.26 12.68 11.07 65.46%
EPS -3.25 -11.76 -12.48 -13.00 -13.49 -10.37 -10.69 -54.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.0304 0.0421 0.0562 0.0728 0.0187 0.0206 47.60%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.52 0.53 0.37 0.32 0.24 0.26 0.52 -
P/RPS 0.42 0.43 0.38 0.36 0.27 0.38 0.90 -39.75%
P/EPS -3.05 -0.86 -0.57 -0.47 -0.34 -0.47 -0.93 120.26%
EY -32.76 -116.19 -176.73 -212.63 -294.28 -213.39 -107.72 -54.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.33 1.68 1.09 0.63 2.60 4.81 -32.04%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 26/08/03 29/05/03 28/02/03 28/11/02 30/08/02 -
Price 0.50 0.55 0.55 0.19 0.20 0.30 0.31 -
P/RPS 0.40 0.45 0.57 0.22 0.22 0.44 0.53 -17.06%
P/EPS -2.93 -0.89 -0.84 -0.28 -0.28 -0.54 -0.55 204.09%
EY -34.07 -111.96 -118.89 -358.11 -353.14 -184.94 -180.69 -67.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 3.45 2.50 0.65 0.52 3.00 2.87 -6.83%

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