[FIHB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 37.26%
YoY- 75.87%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 45,069 48,283 38,420 34,229 25,024 18,448 33,098 5.27%
PBT -11,800 -6,601 -6,640 -10,623 -19,192 -15,872 -20,464 -8.76%
Tax -278 1,643 -110 5,905 -361 15,872 20,464 -
NP -12,078 -4,958 -6,750 -4,718 -19,553 0 0 -
-
NP to SH -11,869 -4,926 -6,750 -4,718 -19,553 -15,798 -19,874 -8.22%
-
Tax Rate - - - - - - - -
Total Cost 57,147 53,241 45,170 38,947 44,577 18,448 33,098 9.52%
-
Net Worth -18,033 -3,799 1,298 5,355 10,042 9,467 25,105 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -18,033 -3,799 1,298 5,355 10,042 9,467 25,105 -
NOSH 27,680 27,676 27,682 27,677 27,680 27,681 27,679 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -26.80% -10.27% -17.57% -13.78% -78.14% 0.00% 0.00% -
ROE 0.00% 0.00% -519.90% -88.10% -194.70% -166.87% -79.16% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 162.82 174.46 138.79 123.67 90.40 66.64 119.58 5.27%
EPS -44.39 -17.80 -24.38 -17.04 -70.64 -57.07 -71.80 -7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6515 -0.1373 0.0469 0.1935 0.3628 0.342 0.907 -
Adjusted Per Share Value based on latest NOSH - 27,692
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.09 33.31 26.50 23.61 17.26 12.73 22.83 5.27%
EPS -8.19 -3.40 -4.66 -3.25 -13.49 -10.90 -13.71 -8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1244 -0.0262 0.009 0.0369 0.0693 0.0653 0.1732 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.30 0.15 0.30 0.52 0.24 0.58 0.52 -
P/RPS 0.18 0.09 0.22 0.42 0.27 0.87 0.43 -13.50%
P/EPS -0.70 -0.84 -1.23 -3.05 -0.34 -1.02 -0.72 -0.46%
EY -142.93 -118.66 -81.28 -32.78 -294.33 -98.40 -138.08 0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.40 2.69 0.66 1.70 0.57 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.28 0.19 0.34 0.50 0.20 0.47 0.58 -
P/RPS 0.17 0.11 0.24 0.40 0.22 0.71 0.49 -16.16%
P/EPS -0.65 -1.07 -1.39 -2.93 -0.28 -0.82 -0.81 -3.59%
EY -153.14 -93.68 -71.72 -34.09 -353.19 -121.43 -123.79 3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 7.25 2.58 0.55 1.37 0.64 -

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