[FIHB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -99.0%
YoY- -619.05%
Quarter Report
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 17,722 20,995 19,043 19,952 28,204 21,438 11,804 7.00%
PBT -1,059 503 22,053 -3,550 -2,368 -3,225 -3,944 -19.66%
Tax -11 -198 -669 -441 1,817 -492 -3 24.15%
NP -1,070 305 21,384 -3,991 -551 -3,717 -3,947 -19.53%
-
NP to SH -1,094 304 21,422 -3,775 -525 -3,717 -3,947 -19.23%
-
Tax Rate - 39.36% 3.03% - - - - -
Total Cost 18,792 20,690 -2,341 23,943 28,755 25,155 15,751 2.98%
-
Net Worth 17,818 17,960 11,251 -7,790 118 1,644 6,097 19.55%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 17,818 17,960 11,251 -7,790 118 1,644 6,097 19.55%
NOSH 82,878 82,162 55,182 27,675 27,631 27,676 27,669 20.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -6.04% 1.45% 112.29% -20.00% -1.95% -17.34% -33.44% -
ROE -6.14% 1.69% 190.39% 0.00% -441.86% -226.09% -64.73% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 21.38 25.55 34.51 72.09 102.07 77.46 42.65 -10.86%
EPS -1.32 0.37 38.82 -13.64 -1.90 -13.43 -14.26 -32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.2186 0.2039 -0.2815 0.0043 0.0594 0.2203 -0.40%
Adjusted Per Share Value based on latest NOSH - 27,687
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.87 15.25 13.83 14.49 20.49 15.57 8.57 7.00%
EPS -0.79 0.22 15.56 -2.74 -0.38 -2.70 -2.87 -19.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1294 0.1305 0.0817 -0.0566 0.0009 0.0119 0.0443 19.54%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.14 0.16 0.35 0.19 0.22 0.26 0.37 -
P/RPS 0.65 0.63 1.01 0.26 0.22 0.34 0.87 -4.73%
P/EPS -10.61 43.24 0.90 -1.39 -11.58 -1.94 -2.59 26.46%
EY -9.43 2.31 110.91 -71.79 -8.64 -51.65 -38.54 -20.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 1.72 0.00 51.16 4.38 1.68 -14.62%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 30/08/07 30/08/06 29/08/05 27/08/04 26/08/03 -
Price 0.12 0.18 0.25 0.27 0.21 0.33 0.55 -
P/RPS 0.56 0.70 0.72 0.37 0.21 0.43 1.29 -12.97%
P/EPS -9.09 48.65 0.64 -1.98 -11.05 -2.46 -3.86 15.32%
EY -11.00 2.06 155.28 -50.52 -9.05 -40.70 -25.93 -13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.82 1.23 0.00 48.84 5.56 2.50 -22.05%

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