[FIHB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.59%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 43,970 39,846 51,334 39,709 33,468 21,297 21,386 12.75%
PBT 30,734 -7,454 -5,302 -5,794 -7,522 -10,728 -11,900 -
Tax -1,362 -748 2,280 -629 2 -130 11,900 -
NP 29,372 -8,202 -3,022 -6,424 -7,520 -10,858 0 -
-
NP to SH 29,486 -7,726 -2,988 -6,424 -7,520 -10,858 -11,886 -
-
Tax Rate 4.43% - - - - - - -
Total Cost 14,598 48,049 54,357 46,133 40,988 32,155 21,386 -6.16%
-
Net Worth 13,625 -9,953 -1,644 553 4,406 2,768 16,302 -2.94%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 13,625 -9,953 -1,644 553 4,406 2,768 16,302 -2.94%
NOSH 64,362 27,687 27,693 27,673 27,679 27,681 27,677 15.09%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 66.80% -20.59% -5.89% -16.18% -22.47% -50.99% 0.00% -
ROE 216.41% 0.00% 0.00% -1,160.67% -170.66% -392.27% -72.91% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 68.32 143.92 185.37 143.49 120.91 76.94 77.27 -2.02%
EPS 45.81 -27.91 -11.04 -23.21 -27.16 -39.23 -42.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 -0.3595 -0.0594 0.02 0.1592 0.10 0.589 -15.67%
Adjusted Per Share Value based on latest NOSH - 27,663
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 31.94 28.95 37.29 28.85 24.31 15.47 15.54 12.75%
EPS 21.42 -5.61 -2.17 -4.67 -5.46 -7.89 -8.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 -0.0723 -0.0119 0.004 0.032 0.0201 0.1184 -2.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.22 0.23 0.22 0.30 0.53 0.26 0.45 -
P/RPS 0.32 0.16 0.12 0.21 0.44 0.34 0.58 -9.43%
P/EPS 0.48 -0.82 -2.04 -1.29 -1.95 -0.66 -1.05 -
EY 208.24 -121.33 -49.04 -77.38 -51.26 -150.87 -95.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 0.00 15.00 3.33 2.60 0.76 5.36%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 30/11/05 30/11/04 28/11/03 28/11/02 26/11/01 -
Price 0.31 0.29 0.18 0.25 0.55 0.30 0.58 -
P/RPS 0.45 0.20 0.10 0.17 0.45 0.39 0.75 -8.15%
P/EPS 0.68 -1.04 -1.67 -1.08 -2.02 -0.76 -1.35 -
EY 147.78 -96.23 -59.94 -92.85 -49.40 -130.76 -74.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.00 0.00 12.50 3.45 3.00 0.98 6.86%

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