[FIHB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 61.49%
YoY- -544.26%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,069 29,885 19,952 8,660 48,283 38,501 28,204 36.56%
PBT -11,800 -5,591 -3,550 1,738 -6,601 -3,977 -2,368 190.89%
Tax -278 -561 -441 -3,604 1,643 1,710 1,817 -
NP -12,078 -6,152 -3,991 -1,866 -4,958 -2,267 -551 678.84%
-
NP to SH -11,869 -5,795 -3,775 -1,897 -4,926 -2,241 -525 695.00%
-
Tax Rate - - - 207.36% - - - -
Total Cost 57,147 36,037 23,943 10,526 53,241 40,768 28,755 57.87%
-
Net Worth -18,033 -9,953 -7,790 -5,668 -3,799 -1,644 118 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -18,033 -9,953 -7,790 -5,668 -3,799 -1,644 118 -
NOSH 27,680 27,687 27,675 27,693 27,676 27,693 27,631 0.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -26.80% -20.59% -20.00% -21.55% -10.27% -5.89% -1.95% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -441.86% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 162.82 107.94 72.09 31.27 174.46 139.03 102.07 36.40%
EPS -44.39 -20.93 -13.64 -6.85 -17.80 -8.28 -1.90 712.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6515 -0.3595 -0.2815 -0.2047 -0.1373 -0.0594 0.0043 -
Adjusted Per Share Value based on latest NOSH - 27,693
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.09 20.62 13.76 5.97 33.31 26.56 19.46 36.54%
EPS -8.19 -4.00 -2.60 -1.31 -3.40 -1.55 -0.36 698.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1244 -0.0687 -0.0537 -0.0391 -0.0262 -0.0113 0.0008 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.30 0.23 0.19 0.18 0.15 0.22 0.22 -
P/RPS 0.18 0.21 0.26 0.58 0.09 0.16 0.22 -12.48%
P/EPS -0.70 -1.10 -1.39 -2.63 -0.84 -2.72 -11.58 -84.51%
EY -142.93 -91.00 -71.79 -38.06 -118.66 -36.78 -8.64 545.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 51.16 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 30/05/06 28/02/06 30/11/05 29/08/05 -
Price 0.28 0.29 0.27 0.16 0.19 0.18 0.21 -
P/RPS 0.17 0.27 0.37 0.51 0.11 0.13 0.21 -13.10%
P/EPS -0.65 -1.39 -1.98 -2.34 -1.07 -2.22 -11.05 -84.79%
EY -153.14 -72.17 -50.52 -42.81 -93.68 -44.96 -9.05 555.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 48.84 -

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