[FIHB] YoY Annualized Quarter 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- 61.03%
YoY- 27.12%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 34,640 53,956 48,012 21,288 23,756 22,764 20,868 8.80%
PBT 6,952 -6,876 -6,652 -7,576 -10,176 -10,560 -9,104 -
Tax -14,416 8,584 -620 -44 10,176 10,560 9,104 -
NP -7,464 1,708 -7,272 -7,620 0 0 0 -
-
NP to SH -7,588 1,708 -7,272 -7,620 -10,456 -10,296 -7,872 -0.61%
-
Tax Rate 207.36% - - - - - - -
Total Cost 42,104 52,248 55,284 28,908 23,756 22,764 20,868 12.40%
-
Net Worth -5,668 1,073 3,541 8,140 5,731 22,557 21,479 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth -5,668 1,073 3,541 8,140 5,731 22,557 21,479 -
NOSH 27,693 27,727 27,671 27,688 27,690 27,677 27,679 0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -21.55% 3.17% -15.15% -35.79% 0.00% 0.00% 0.00% -
ROE 0.00% 159.17% -205.31% -93.61% -182.42% -45.64% -36.65% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 125.08 194.60 173.51 76.88 85.79 82.25 75.39 8.80%
EPS -27.40 6.16 -26.28 -27.52 -37.76 -37.20 -28.44 -0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2047 0.0387 0.128 0.294 0.207 0.815 0.776 -
Adjusted Per Share Value based on latest NOSH - 27,688
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 25.16 39.19 34.88 15.46 17.26 16.54 15.16 8.80%
EPS -5.51 1.24 -5.28 -5.54 -7.60 -7.48 -5.72 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0412 0.0078 0.0257 0.0591 0.0416 0.1639 0.156 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.18 0.22 0.50 0.32 0.40 0.44 1.80 -
P/RPS 0.14 0.11 0.29 0.42 0.47 0.53 2.39 -37.66%
P/EPS -0.66 3.57 -1.90 -1.16 -1.06 -1.18 -6.33 -31.38%
EY -152.22 28.00 -52.56 -86.00 -94.40 -84.55 -15.80 45.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.68 3.91 1.09 1.93 0.54 2.32 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 31/05/05 26/05/04 29/05/03 31/05/02 29/05/01 04/07/00 -
Price 0.16 0.23 0.39 0.19 0.42 0.58 1.39 -
P/RPS 0.13 0.12 0.22 0.25 0.49 0.71 1.84 -35.69%
P/EPS -0.58 3.73 -1.48 -0.69 -1.11 -1.56 -4.89 -29.89%
EY -171.25 26.78 -67.38 -144.84 -89.90 -64.14 -20.46 42.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.94 3.05 0.65 2.03 0.71 1.79 -

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