[FIHB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.23%
YoY- 481.62%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 25,469 28,960 34,611 32,978 29,885 38,501 29,782 -2.57%
PBT -448 326 2,510 23,051 -5,591 -3,977 -4,346 -31.51%
Tax -1,012 -1,173 -1,355 -1,022 -561 1,710 -472 13.54%
NP -1,460 -847 1,155 22,029 -6,152 -2,267 -4,818 -18.03%
-
NP to SH -1,477 -899 675 22,115 -5,795 -2,241 -4,818 -17.87%
-
Tax Rate - 359.82% 53.98% 4.43% - - - -
Total Cost 26,929 29,807 33,456 10,949 36,037 40,768 34,600 -4.08%
-
Net Worth 17,823 17,955 18,389 13,625 -9,953 -1,644 553 78.34%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 17,823 17,955 18,389 13,625 -9,953 -1,644 553 78.34%
NOSH 82,513 82,477 82,317 64,362 27,687 27,693 27,673 19.96%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -5.73% -2.92% 3.34% 66.80% -20.59% -5.89% -16.18% -
ROE -8.29% -5.01% 3.67% 162.31% 0.00% 0.00% -870.50% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 30.87 35.11 42.05 51.24 107.94 139.03 107.62 -18.78%
EPS -1.79 -1.09 0.82 34.36 -20.93 -8.28 -17.41 -31.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.216 0.2177 0.2234 0.2117 -0.3595 -0.0594 0.02 48.64%
Adjusted Per Share Value based on latest NOSH - 64,166
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 18.50 21.04 25.14 23.96 21.71 27.97 21.63 -2.57%
EPS -1.07 -0.65 0.49 16.06 -4.21 -1.63 -3.50 -17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1295 0.1304 0.1336 0.099 -0.0723 -0.0119 0.004 78.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.10 0.09 0.20 0.22 0.23 0.22 0.30 -
P/RPS 0.32 0.26 0.48 0.43 0.21 0.16 0.28 2.24%
P/EPS -5.59 -8.26 24.39 0.64 -1.10 -2.72 -1.72 21.69%
EY -17.90 -12.11 4.10 156.18 -91.00 -36.78 -58.03 -17.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.90 1.04 0.00 0.00 15.00 -44.03%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 27/11/08 30/11/07 29/11/06 30/11/05 30/11/04 -
Price 0.10 0.15 0.15 0.31 0.29 0.18 0.25 -
P/RPS 0.32 0.43 0.36 0.61 0.27 0.13 0.23 5.65%
P/EPS -5.59 -13.76 18.29 0.90 -1.39 -2.22 -1.44 25.35%
EY -17.90 -7.27 5.47 110.84 -72.17 -44.96 -69.64 -20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.69 0.67 1.46 0.00 0.00 12.50 -42.31%

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