[FIHB] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -7.45%
YoY- -21.39%
Quarter Report
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 11,238 13,616 13,935 9,933 10,297 8,343 13,297 -2.76%
PBT 651 1,091 998 -2,041 -1,609 -1,121 -1,698 -
Tax -428 -439 -353 -120 -107 20 5 -
NP 223 652 645 -2,161 -1,716 -1,101 -1,693 -
-
NP to SH 195 371 693 -2,020 -1,664 -1,101 -1,693 -
-
Tax Rate 65.75% 40.24% 35.37% - - - - -
Total Cost 11,015 12,964 13,290 12,094 12,013 9,444 14,990 -5.00%
-
Net Worth 17,688 18,418 13,584 -9,947 -1,643 553 4,406 26.04%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 17,688 18,418 13,584 -9,947 -1,643 553 4,406 26.04%
NOSH 81,250 82,444 64,166 27,671 27,668 27,663 27,679 19.63%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.98% 4.79% 4.63% -21.76% -16.67% -13.20% -12.73% -
ROE 1.10% 2.01% 5.10% 0.00% 0.00% -199.00% -38.42% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.83 16.52 21.72 35.90 37.22 30.16 48.04 -18.72%
EPS 0.24 0.45 1.08 -7.30 -6.39 -3.98 -6.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2177 0.2234 0.2117 -0.3595 -0.0594 0.02 0.1592 5.34%
Adjusted Per Share Value based on latest NOSH - 27,671
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.16 9.89 10.12 7.22 7.48 6.06 9.66 -2.77%
EPS 0.14 0.27 0.50 -1.47 -1.21 -0.80 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1285 0.1338 0.0987 -0.0723 -0.0119 0.004 0.032 26.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.09 0.20 0.22 0.23 0.22 0.30 0.53 -
P/RPS 0.65 1.21 1.01 0.64 0.59 0.99 1.10 -8.38%
P/EPS 37.50 44.44 20.37 -3.15 -3.66 -7.54 -8.67 -
EY 2.67 2.25 4.91 -31.74 -27.34 -13.27 -11.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.90 1.04 0.00 0.00 15.00 3.33 -29.44%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 30/11/07 29/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.15 0.15 0.31 0.29 0.18 0.25 0.55 -
P/RPS 1.08 0.91 1.43 0.81 0.48 0.83 1.14 -0.89%
P/EPS 62.50 33.33 28.70 -3.97 -2.99 -6.28 -8.99 -
EY 1.60 3.00 3.48 -25.17 -33.41 -15.92 -11.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 1.46 0.00 0.00 12.50 3.45 -23.50%

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