[FIHB] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -0.49%
YoY- 8.65%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 23,608 21,288 25,024 21,297 19,960 23,756 18,448 17.92%
PBT -7,888 -7,576 -19,192 -10,728 -10,478 -10,176 -15,872 -37.33%
Tax -6 -44 -361 -130 10,478 10,176 15,872 -
NP -7,894 -7,620 -19,553 -10,858 0 0 0 -
-
NP to SH -7,894 -7,620 -19,553 -10,858 -10,806 -10,456 -15,798 -37.11%
-
Tax Rate - - - - - - - -
Total Cost 31,502 28,908 44,577 32,155 19,960 23,756 18,448 43.00%
-
Net Worth 6,097 8,140 10,042 2,768 2,989 5,731 9,467 -25.48%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 6,097 8,140 10,042 2,768 2,989 5,731 9,467 -25.48%
NOSH 27,669 27,688 27,680 27,681 27,679 27,690 27,681 -0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -33.44% -35.79% -78.14% -50.99% 0.00% 0.00% 0.00% -
ROE -129.46% -93.61% -194.70% -392.27% -361.48% -182.42% -166.87% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 85.29 76.88 90.40 76.94 72.11 85.79 66.64 17.93%
EPS -28.52 -27.52 -70.64 -39.23 -39.04 -37.76 -57.07 -37.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.294 0.3628 0.10 0.108 0.207 0.342 -25.47%
Adjusted Per Share Value based on latest NOSH - 27,084
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.29 14.69 17.26 14.69 13.77 16.39 12.73 17.92%
EPS -5.45 -5.26 -13.49 -7.49 -7.45 -7.21 -10.90 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0562 0.0693 0.0191 0.0206 0.0395 0.0653 -25.43%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.37 0.32 0.24 0.26 0.52 0.40 0.58 -
P/RPS 0.43 0.42 0.27 0.34 0.72 0.47 0.87 -37.56%
P/EPS -1.30 -1.16 -0.34 -0.66 -1.33 -1.06 -1.02 17.60%
EY -77.08 -86.00 -294.33 -150.87 -75.08 -94.40 -98.40 -15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.09 0.66 2.60 4.81 1.93 1.70 -0.78%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.55 0.19 0.20 0.30 0.31 0.42 0.47 -
P/RPS 0.64 0.25 0.22 0.39 0.43 0.49 0.71 -6.70%
P/EPS -1.93 -0.69 -0.28 -0.76 -0.79 -1.11 -0.82 77.21%
EY -51.85 -144.84 -353.19 -130.76 -125.94 -89.90 -121.43 -43.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.65 0.55 3.00 2.87 2.03 1.37 49.49%

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