[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 61.47%
YoY- 4.57%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 38,420 29,782 21,438 12,003 34,229 25,101 11,804 118.84%
PBT -6,640 -4,346 -3,225 -1,663 -10,623 -5,642 -3,944 41.29%
Tax -110 -472 -492 -155 5,905 2 -3 991.71%
NP -6,750 -4,818 -3,717 -1,818 -4,718 -5,640 -3,947 42.77%
-
NP to SH -6,750 -4,818 -3,717 -1,818 -4,718 -5,640 -3,947 42.77%
-
Tax Rate - - - - - - - -
Total Cost 45,170 34,600 25,155 13,821 38,947 30,741 15,751 101.20%
-
Net Worth 1,298 553 1,644 3,541 5,355 4,406 6,097 -64.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,298 553 1,644 3,541 5,355 4,406 6,097 -64.17%
NOSH 27,682 27,673 27,676 27,671 27,677 27,679 27,669 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -17.57% -16.18% -17.34% -15.15% -13.78% -22.47% -33.44% -
ROE -519.90% -870.50% -226.09% -51.33% -88.10% -127.99% -64.73% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 138.79 107.62 77.46 43.38 123.67 90.69 42.65 118.81%
EPS -24.38 -17.41 -13.43 -6.57 -17.04 -20.37 -14.26 42.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0469 0.02 0.0594 0.128 0.1935 0.1592 0.2203 -64.17%
Adjusted Per Share Value based on latest NOSH - 27,671
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.50 20.55 14.79 8.28 23.61 17.32 8.14 118.87%
EPS -4.66 -3.32 -2.56 -1.25 -3.25 -3.89 -2.72 42.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.0038 0.0113 0.0244 0.0369 0.0304 0.0421 -64.07%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.30 0.30 0.26 0.50 0.52 0.53 0.37 -
P/RPS 0.22 0.28 0.34 1.15 0.42 0.58 0.87 -59.84%
P/EPS -1.23 -1.72 -1.94 -7.61 -3.05 -2.60 -2.59 -38.99%
EY -81.28 -58.03 -51.65 -13.14 -32.78 -38.45 -38.54 64.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.40 15.00 4.38 3.91 2.69 3.33 1.68 142.93%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 26/05/04 26/02/04 28/11/03 26/08/03 -
Price 0.34 0.25 0.33 0.39 0.50 0.55 0.55 -
P/RPS 0.24 0.23 0.43 0.90 0.40 0.61 1.29 -67.24%
P/EPS -1.39 -1.44 -2.46 -5.94 -2.93 -2.70 -3.86 -49.22%
EY -71.72 -69.64 -40.70 -16.85 -34.09 -37.05 -25.93 96.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.25 12.50 5.56 3.05 2.58 3.45 2.50 102.70%

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