[FIHB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 133.37%
YoY- -65.64%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 33,958 30,898 24,408 36,374 38,613 35,444 28,048 13.58%
PBT -597 -3,096 -4,752 777 434 -2,118 -2,796 -64.24%
Tax -1,349 0 0 -269 -1,563 -22 -80 556.45%
NP -1,946 -3,096 -4,752 508 -1,129 -2,140 -2,876 -22.90%
-
NP to SH -1,969 -3,100 -4,764 400 -1,198 -2,188 -2,876 -22.30%
-
Tax Rate - - - 34.62% 360.14% - - -
Total Cost 35,905 33,994 29,160 35,866 39,742 37,584 30,924 10.45%
-
Net Worth 17,823 17,812 18,129 19,508 17,955 17,818 18,115 -1.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 17,823 17,812 18,129 19,508 17,955 17,818 18,115 -1.07%
NOSH 82,513 82,887 82,708 83,333 82,477 82,878 82,643 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.73% -10.02% -19.47% 1.40% -2.92% -6.04% -10.25% -
ROE -11.05% -17.40% -26.28% 2.05% -6.68% -12.28% -15.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.16 37.28 29.51 43.65 46.82 42.77 33.94 13.70%
EPS -2.39 -3.74 -5.76 0.48 -1.45 -2.64 -3.48 -22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.216 0.2149 0.2192 0.2341 0.2177 0.215 0.2192 -0.97%
Adjusted Per Share Value based on latest NOSH - 82,738
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.43 21.31 16.84 25.09 26.64 24.45 19.35 13.59%
EPS -1.36 -2.14 -3.29 0.28 -0.83 -1.51 -1.98 -22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.123 0.1229 0.1251 0.1346 0.1239 0.1229 0.125 -1.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.11 0.11 0.10 0.09 0.14 0.15 -
P/RPS 0.24 0.30 0.37 0.23 0.19 0.33 0.44 -33.21%
P/EPS -4.19 -2.94 -1.91 20.83 -6.19 -5.30 -4.31 -1.86%
EY -23.87 -34.00 -52.36 4.80 -16.15 -18.86 -23.20 1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.50 0.43 0.41 0.65 0.68 -22.92%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.10 0.10 0.12 0.17 0.15 0.12 0.20 -
P/RPS 0.24 0.27 0.41 0.39 0.32 0.28 0.59 -45.06%
P/EPS -4.19 -2.67 -2.08 35.42 -10.32 -4.55 -5.75 -19.00%
EY -23.87 -37.40 -48.00 2.82 -9.69 -22.00 -17.40 23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.55 0.73 0.69 0.56 0.91 -36.51%

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