[FIHB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -53.51%
YoY- -158.59%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 19,043 7,654 45,069 29,885 19,952 8,660 48,283 -46.31%
PBT 22,053 21,866 -11,800 -5,591 -3,550 1,738 -6,601 -
Tax -669 32 -278 -561 -441 -3,604 1,643 -
NP 21,384 21,898 -12,078 -6,152 -3,991 -1,866 -4,958 -
-
NP to SH 21,422 21,979 -11,869 -5,795 -3,775 -1,897 -4,926 -
-
Tax Rate 3.03% -0.15% - - - 207.36% - -
Total Cost -2,341 -14,244 57,147 36,037 23,943 10,526 53,241 -
-
Net Worth 11,251 5,815 -18,033 -9,953 -7,790 -5,668 -3,799 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 11,251 5,815 -18,033 -9,953 -7,790 -5,668 -3,799 -
NOSH 55,182 27,681 27,680 27,687 27,675 27,693 27,676 58.61%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 112.29% 286.10% -26.80% -20.59% -20.00% -21.55% -10.27% -
ROE 190.39% 377.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.51 27.65 162.82 107.94 72.09 31.27 174.46 -66.15%
EPS 38.82 79.40 -44.39 -20.93 -13.64 -6.85 -17.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.2101 -0.6515 -0.3595 -0.2815 -0.2047 -0.1373 -
Adjusted Per Share Value based on latest NOSH - 27,671
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.14 5.28 31.09 20.62 13.76 5.97 33.31 -46.30%
EPS 14.78 15.16 -8.19 -4.00 -2.60 -1.31 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.0401 -0.1244 -0.0687 -0.0537 -0.0391 -0.0262 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.35 0.30 0.30 0.23 0.19 0.18 0.15 -
P/RPS 1.01 1.08 0.18 0.21 0.26 0.58 0.09 403.47%
P/EPS 0.90 0.38 -0.70 -1.10 -1.39 -2.63 -0.84 -
EY 110.91 264.67 -142.93 -91.00 -71.79 -38.06 -118.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.43 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.25 0.31 0.28 0.29 0.27 0.16 0.19 -
P/RPS 0.72 1.12 0.17 0.27 0.37 0.51 0.11 251.11%
P/EPS 0.64 0.39 -0.65 -1.39 -1.98 -2.34 -1.07 -
EY 155.28 256.13 -153.14 -72.17 -50.52 -42.81 -93.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.48 0.00 0.00 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