[FIHB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 840.72%
YoY- 1258.62%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 52,810 43,970 38,086 30,616 45,069 39,846 39,904 20.47%
PBT 23,160 30,734 44,106 87,464 -11,800 -7,454 -7,100 -
Tax -976 -1,362 -1,338 128 -278 -748 -882 6.96%
NP 22,184 29,372 42,768 87,592 -12,078 -8,202 -7,982 -
-
NP to SH 22,158 29,486 42,844 87,916 -11,869 -7,726 -7,550 -
-
Tax Rate 4.21% 4.43% 3.03% -0.15% - - - -
Total Cost 30,626 14,598 -4,682 -56,976 57,147 48,049 47,886 -25.70%
-
Net Worth 14,822 13,625 11,251 5,815 -18,033 -9,953 -7,790 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,491 - - - - - - -
Div Payout % 74.43% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 14,822 13,625 11,251 5,815 -18,033 -9,953 -7,790 -
NOSH 68,943 64,362 55,182 27,681 27,680 27,687 27,675 83.46%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 42.01% 66.80% 112.29% 286.10% -26.80% -20.59% -20.00% -
ROE 149.49% 216.41% 380.77% 1,511.66% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.60 68.32 69.02 110.60 162.82 143.92 144.18 -34.32%
EPS 32.14 45.81 77.64 317.60 -44.39 -27.91 -27.28 -
DPS 23.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.2117 0.2039 0.2101 -0.6515 -0.3595 -0.2815 -
Adjusted Per Share Value based on latest NOSH - 27,681
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 36.43 30.33 26.27 21.12 31.09 27.49 27.53 20.47%
EPS 15.29 20.34 29.56 60.65 -8.19 -5.33 -5.21 -
DPS 11.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.094 0.0776 0.0401 -0.1244 -0.0687 -0.0537 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.22 0.35 0.30 0.30 0.23 0.19 -
P/RPS 0.40 0.32 0.51 0.27 0.18 0.16 0.13 111.11%
P/EPS 0.96 0.48 0.45 0.09 -0.70 -0.82 -0.70 -
EY 103.68 208.24 221.83 1,058.67 -142.93 -121.33 -143.58 -
DY 77.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.04 1.72 1.43 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 -
Price 0.18 0.31 0.25 0.31 0.28 0.29 0.27 -
P/RPS 0.23 0.45 0.36 0.28 0.17 0.20 0.19 13.54%
P/EPS 0.56 0.68 0.32 0.10 -0.65 -1.04 -0.99 -
EY 178.55 147.78 310.56 1,024.52 -153.14 -96.23 -101.04 -
DY 132.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.46 1.23 1.48 0.00 0.00 0.00 -

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