[FIHB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.74%
YoY- 30.75%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 42,876 48,012 34,229 33,468 23,608 21,288 25,024 43.23%
PBT -6,450 -6,652 -10,623 -7,522 -7,888 -7,576 -19,192 -51.69%
Tax -984 -620 5,905 2 -6 -44 -361 95.24%
NP -7,434 -7,272 -4,718 -7,520 -7,894 -7,620 -19,553 -47.54%
-
NP to SH -7,434 -7,272 -4,718 -7,520 -7,894 -7,620 -19,553 -47.54%
-
Tax Rate - - - - - - - -
Total Cost 50,310 55,284 38,947 40,988 31,502 28,908 44,577 8.40%
-
Net Worth 1,644 3,541 5,355 4,406 6,097 8,140 10,042 -70.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,644 3,541 5,355 4,406 6,097 8,140 10,042 -70.10%
NOSH 27,676 27,671 27,677 27,679 27,669 27,688 27,680 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -17.34% -15.15% -13.78% -22.47% -33.44% -35.79% -78.14% -
ROE -452.19% -205.31% -88.10% -170.66% -129.46% -93.61% -194.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 154.92 173.51 123.67 120.91 85.29 76.88 90.40 43.25%
EPS -26.86 -26.28 -17.04 -27.16 -28.52 -27.52 -70.64 -47.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.128 0.1935 0.1592 0.2203 0.294 0.3628 -70.10%
Adjusted Per Share Value based on latest NOSH - 27,679
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.58 33.12 23.61 23.09 16.29 14.69 17.26 43.25%
EPS -5.13 -5.02 -3.25 -5.19 -5.45 -5.26 -13.49 -47.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0244 0.0369 0.0304 0.0421 0.0562 0.0693 -70.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.26 0.50 0.52 0.53 0.37 0.32 0.24 -
P/RPS 0.17 0.29 0.42 0.44 0.43 0.42 0.27 -26.55%
P/EPS -0.97 -1.90 -3.05 -1.95 -1.30 -1.16 -0.34 101.28%
EY -103.31 -52.56 -32.78 -51.26 -77.08 -86.00 -294.33 -50.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 3.91 2.69 3.33 1.68 1.09 0.66 253.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 26/05/04 26/02/04 28/11/03 26/08/03 29/05/03 28/02/03 -
Price 0.33 0.39 0.50 0.55 0.55 0.19 0.20 -
P/RPS 0.21 0.22 0.40 0.45 0.64 0.25 0.22 -3.05%
P/EPS -1.23 -1.48 -2.93 -2.02 -1.93 -0.69 -0.28 168.46%
EY -81.39 -67.38 -34.09 -49.40 -51.85 -144.84 -353.19 -62.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.56 3.05 2.58 3.45 2.50 0.65 0.55 368.18%

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