[FIHB] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -23.77%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 48,283 38,420 34,229 25,024 18,448 33,098 39,725 -0.20%
PBT -6,601 -6,640 -10,623 -19,192 -15,872 -20,464 -1,391 -1.64%
Tax 1,643 -110 5,905 -361 15,872 20,464 1,391 -0.17%
NP -4,958 -6,750 -4,718 -19,553 0 0 0 -100.00%
-
NP to SH -4,926 -6,750 -4,718 -19,553 -15,798 -19,874 -1,552 -1.22%
-
Tax Rate - - - - - - - -
Total Cost 53,241 45,170 38,947 44,577 18,448 33,098 39,725 -0.31%
-
Net Worth -3,799 1,298 5,355 10,042 9,467 25,105 23,378 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth -3,799 1,298 5,355 10,042 9,467 25,105 23,378 -
NOSH 27,676 27,682 27,677 27,680 27,681 27,679 27,666 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -10.27% -17.57% -13.78% -78.14% 0.00% 0.00% 0.00% -
ROE 0.00% -519.90% -88.10% -194.70% -166.87% -79.16% -6.64% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 174.46 138.79 123.67 90.40 66.64 119.58 143.58 -0.20%
EPS -17.80 -24.38 -17.04 -70.64 -57.07 -71.80 -5.61 -1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1373 0.0469 0.1935 0.3628 0.342 0.907 0.845 -
Adjusted Per Share Value based on latest NOSH - 27,679
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 33.31 26.50 23.61 17.26 12.73 22.83 27.40 -0.20%
EPS -3.40 -4.66 -3.25 -13.49 -10.90 -13.71 -1.07 -1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0262 0.009 0.0369 0.0693 0.0653 0.1732 0.1613 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.15 0.30 0.52 0.24 0.58 0.52 0.00 -
P/RPS 0.09 0.22 0.42 0.27 0.87 0.43 0.00 -100.00%
P/EPS -0.84 -1.23 -3.05 -0.34 -1.02 -0.72 0.00 -100.00%
EY -118.66 -81.28 -32.78 -294.33 -98.40 -138.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.40 2.69 0.66 1.70 0.57 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.19 0.34 0.50 0.20 0.47 0.58 1.76 -
P/RPS 0.11 0.24 0.40 0.22 0.71 0.49 1.23 2.59%
P/EPS -1.07 -1.39 -2.93 -0.28 -0.82 -0.81 -31.37 3.65%
EY -93.68 -71.72 -34.09 -353.19 -121.43 -123.79 -3.19 -3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.25 2.58 0.55 1.37 0.64 2.08 -

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