[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 106.33%
YoY- 123.49%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 48,283 38,501 28,204 13,489 38,420 29,782 21,438 71.56%
PBT -6,601 -3,977 -2,368 -1,719 -6,640 -4,346 -3,225 60.99%
Tax 1,643 1,710 1,817 2,146 -110 -472 -492 -
NP -4,958 -2,267 -551 427 -6,750 -4,818 -3,717 21.11%
-
NP to SH -4,926 -2,241 -525 427 -6,750 -4,818 -3,717 20.59%
-
Tax Rate - - - - - - - -
Total Cost 53,241 40,768 28,755 13,062 45,170 34,600 25,155 64.62%
-
Net Worth -3,799 -1,644 118 1,073 1,298 553 1,644 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -3,799 -1,644 118 1,073 1,298 553 1,644 -
NOSH 27,676 27,693 27,631 27,727 27,682 27,673 27,676 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -10.27% -5.89% -1.95% 3.17% -17.57% -16.18% -17.34% -
ROE 0.00% 0.00% -441.86% 39.79% -519.90% -870.50% -226.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 174.46 139.03 102.07 48.65 138.79 107.62 77.46 71.56%
EPS -17.80 -8.28 -1.90 1.54 -24.38 -17.41 -13.43 20.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1373 -0.0594 0.0043 0.0387 0.0469 0.02 0.0594 -
Adjusted Per Share Value based on latest NOSH - 27,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.31 26.56 19.46 9.31 26.50 20.55 14.79 71.56%
EPS -3.40 -1.55 -0.36 0.29 -4.66 -3.32 -2.56 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0262 -0.0113 0.0008 0.0074 0.009 0.0038 0.0113 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.15 0.22 0.22 0.22 0.30 0.30 0.26 -
P/RPS 0.09 0.16 0.22 0.45 0.22 0.28 0.34 -58.67%
P/EPS -0.84 -2.72 -11.58 14.29 -1.23 -1.72 -1.94 -42.67%
EY -118.66 -36.78 -8.64 7.00 -81.28 -58.03 -51.65 73.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 51.16 5.68 6.40 15.00 4.38 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 31/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.19 0.18 0.21 0.23 0.34 0.25 0.33 -
P/RPS 0.11 0.13 0.21 0.47 0.24 0.23 0.43 -59.60%
P/EPS -1.07 -2.22 -11.05 14.94 -1.39 -1.44 -2.46 -42.50%
EY -93.68 -44.96 -9.05 6.70 -71.72 -69.64 -40.70 74.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 48.84 5.94 7.25 12.50 5.56 -

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