[FIHB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -52.16%
YoY- -459.87%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 34,559 15,788 15,449 17,722 20,995 19,043 19,952 9.57%
PBT 1,454 -627 -1,548 -1,059 503 22,053 -3,550 -
Tax -160 0 0 -11 -198 -669 -441 -15.53%
NP 1,294 -627 -1,548 -1,070 305 21,384 -3,991 -
-
NP to SH 1,246 -628 -1,550 -1,094 304 21,422 -3,775 -
-
Tax Rate 11.00% - - - 39.36% 3.03% - -
Total Cost 33,265 16,415 16,997 18,792 20,690 -2,341 23,943 5.62%
-
Net Worth 23,624 19,286 17,812 17,818 17,960 11,251 -7,790 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 23,624 19,286 17,812 17,818 17,960 11,251 -7,790 -
NOSH 82,516 82,631 82,887 82,878 82,162 55,182 27,675 19.95%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.74% -3.97% -10.02% -6.04% 1.45% 112.29% -20.00% -
ROE 5.27% -3.26% -8.70% -6.14% 1.69% 190.39% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 41.88 19.11 18.64 21.38 25.55 34.51 72.09 -8.64%
EPS 1.51 -0.76 -1.87 -1.32 0.37 38.82 -13.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2863 0.2334 0.2149 0.215 0.2186 0.2039 -0.2815 -
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.10 11.47 11.22 12.87 15.25 13.83 14.49 9.57%
EPS 0.91 -0.46 -1.13 -0.79 0.22 15.56 -2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1716 0.1401 0.1294 0.1294 0.1305 0.0817 -0.0566 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.10 0.11 0.14 0.16 0.35 0.19 -
P/RPS 0.38 0.52 0.59 0.65 0.63 1.01 0.26 6.52%
P/EPS 10.60 -13.16 -5.88 -10.61 43.24 0.90 -1.39 -
EY 9.44 -7.60 -17.00 -9.43 2.31 110.91 -71.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.51 0.65 0.73 1.72 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 26/08/10 27/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.19 0.09 0.10 0.12 0.18 0.25 0.27 -
P/RPS 0.45 0.47 0.54 0.56 0.70 0.72 0.37 3.31%
P/EPS 12.58 -11.84 -5.35 -9.09 48.65 0.64 -1.98 -
EY 7.95 -8.44 -18.70 -11.00 2.06 155.28 -50.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.39 0.47 0.56 0.82 1.23 0.00 -

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