[FIHB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 133.11%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,104 15,788 9,063 40,072 25,469 15,449 6,102 183.07%
PBT 1,073 -627 193 809 -448 -1,548 -1,188 -
Tax -251 0 0 -267 -1,012 0 0 -
NP 822 -627 193 542 -1,460 -1,548 -1,188 -
-
NP to SH 816 -628 189 489 -1,477 -1,550 -1,191 -
-
Tax Rate 23.39% - 0.00% 33.00% - - - -
Total Cost 28,282 16,415 8,870 39,530 26,929 16,997 7,290 146.69%
-
Net Worth 20,680 19,286 19,992 19,908 17,823 17,812 18,129 9.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 20,680 19,286 19,992 19,908 17,823 17,812 18,129 9.16%
NOSH 82,424 82,631 82,173 82,881 82,513 82,887 82,708 -0.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.82% -3.97% 2.13% 1.35% -5.73% -10.02% -19.47% -
ROE 3.95% -3.26% 0.95% 2.46% -8.29% -8.70% -6.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.31 19.11 11.03 48.35 30.87 18.64 7.38 183.67%
EPS 0.99 -0.76 0.23 0.59 -1.79 -1.87 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2509 0.2334 0.2433 0.2402 0.216 0.2149 0.2192 9.41%
Adjusted Per Share Value based on latest NOSH - 82,605
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.08 10.89 6.25 27.64 17.57 10.66 4.21 183.07%
EPS 0.56 -0.43 0.13 0.34 -1.02 -1.07 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1427 0.133 0.1379 0.1373 0.123 0.1229 0.1251 9.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.065 0.10 0.12 0.10 0.10 0.11 0.11 -
P/RPS 0.18 0.52 1.09 0.21 0.32 0.59 1.49 -75.53%
P/EPS 6.57 -13.16 52.17 16.95 -5.59 -5.88 -7.64 -
EY 15.23 -7.60 1.92 5.90 -17.90 -17.00 -13.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.49 0.42 0.46 0.51 0.50 -35.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 28/02/11 29/11/10 26/08/10 27/05/10 -
Price 0.14 0.09 0.105 0.10 0.10 0.10 0.12 -
P/RPS 0.40 0.47 0.95 0.21 0.32 0.54 1.63 -60.76%
P/EPS 14.14 -11.84 45.65 16.95 -5.59 -5.35 -8.33 -
EY 7.07 -8.44 2.19 5.90 -17.90 -18.70 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.43 0.42 0.46 0.47 0.55 1.20%

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