[FIHB] YoY Cumulative 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- -29.62%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 32,978 29,885 38,501 29,782 25,101 15,973 16,040 12.75%
PBT 23,051 -5,591 -3,977 -4,346 -5,642 -8,046 -8,925 -
Tax -1,022 -561 1,710 -472 2 -98 8,925 -
NP 22,029 -6,152 -2,267 -4,818 -5,640 -8,144 0 -
-
NP to SH 22,115 -5,795 -2,241 -4,818 -5,640 -8,144 -8,915 -
-
Tax Rate 4.43% - - - - - - -
Total Cost 10,949 36,037 40,768 34,600 30,741 24,117 16,040 -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 162.31% 0.00% 0.00% -870.50% -127.99% -294.20% -54.69% -
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 51.24 107.94 139.03 107.62 90.69 57.70 57.95 -2.02%
EPS 34.36 -20.93 -8.28 -17.41 -20.37 -29.42 -32.21 -
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 23.96 21.71 27.97 21.63 18.23 11.60 11.65 12.76%
EPS 16.06 -4.21 -1.63 -3.50 -4.10 -5.92 -6.48 -
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 0.43 0.21 0.16 0.28 0.58 0.45 0.78 -9.44%
P/EPS 0.64 -1.10 -2.72 -1.72 -2.60 -0.88 -1.40 -
EY 156.18 -91.00 -36.78 -58.03 -38.45 -113.15 -71.58 -
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 0.61 0.27 0.13 0.23 0.61 0.52 1.00 -7.90%
P/EPS 0.90 -1.39 -2.22 -1.44 -2.70 -1.02 -1.80 -
EY 110.84 -72.17 -44.96 -69.64 -37.05 -98.07 -55.53 -
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