[FIHB] YoY TTM 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- 13.19%
YoY- 77.14%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 48,162 39,818 47,139 38,909 34,152 18,381 25,319 11.30%
PBT 16,842 -8,235 -6,272 -9,326 -16,788 -14,993 -22,590 -
Tax -739 -610 2,118 5,430 -257 2,755 19,378 -
NP 16,103 -8,845 -4,154 -3,896 -17,045 -12,238 -3,212 -
-
NP to SH 16,041 -8,483 -4,122 -3,896 -17,045 -15,027 -22,343 -
-
Tax Rate 4.39% - - - - - - -
Total Cost 32,059 48,663 51,293 42,805 51,197 30,619 28,531 1.96%
-
Net Worth 13,584 -9,947 -1,643 553 4,406 2,708 16,309 -2.99%
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 13,584 -9,947 -1,643 553 4,406 2,708 16,309 -2.99%
NOSH 64,166 27,671 27,668 27,663 27,679 27,084 27,689 15.02%
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 33.44% -22.21% -8.81% -10.01% -49.91% -66.58% -12.69% -
ROE 118.09% 0.00% 0.00% -704.18% -386.80% -554.81% -137.00% -
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 75.06 143.90 170.37 140.65 123.38 67.86 91.44 -3.23%
EPS 25.00 -30.66 -14.90 -14.08 -61.58 -55.48 -80.69 -
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 34.99 28.92 34.24 28.26 24.81 13.35 18.39 11.31%
EPS 11.65 -6.16 -2.99 -2.83 -12.38 -10.92 -16.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 -0.0723 -0.0119 0.004 0.032 0.0197 0.1185 -2.99%
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 0.29 0.16 0.13 0.21 0.43 0.38 0.49 -8.36%
P/EPS 0.88 -0.75 -1.48 -2.13 -0.86 -0.47 -0.56 -
EY 113.63 -133.29 -67.72 -46.95 -116.19 -213.39 -179.31 -
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 0.41 0.20 0.11 0.18 0.45 0.44 0.63 -6.90%
P/EPS 1.24 -0.95 -1.21 -1.78 -0.89 -0.54 -0.72 -
EY 80.64 -105.71 -82.77 -56.33 -111.96 -184.94 -139.12 -
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