[FIHB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -74.61%
YoY- -51.14%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 11,292 8,660 9,933 10,297 14,715 13,489 8,638 19.61%
PBT -1,814 -1,738 -2,642 -1,609 -650 -1,719 -2,294 -14.52%
Tax -313 -128 -49 -107 -283 2,146 362 -
NP -2,127 -1,866 -2,691 -1,716 -933 427 -1,932 6.63%
-
NP to SH -1,880 -1,897 -2,686 -1,664 -953 427 -1,932 -1.80%
-
Tax Rate - - - - - - - -
Total Cost 13,419 10,526 12,624 12,013 15,648 13,062 10,570 17.29%
-
Net Worth -7,794 -5,668 -3,800 -1,643 119 1,073 1,297 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -7,794 -5,668 -3,800 -1,643 119 1,073 1,297 -
NOSH 27,687 27,693 27,679 27,668 27,674 27,727 27,667 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -18.84% -21.55% -27.09% -16.67% -6.34% 3.17% -22.37% -
ROE 0.00% 0.00% 0.00% 0.00% -800.84% 39.79% -148.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.78 31.27 35.89 37.22 53.17 48.65 31.22 19.55%
EPS -6.79 -6.85 -9.70 -6.39 -3.44 1.54 -6.98 -1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2815 -0.2047 -0.1373 -0.0594 0.0043 0.0387 0.0469 -
Adjusted Per Share Value based on latest NOSH - 27,668
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.79 5.97 6.85 7.10 10.15 9.31 5.96 19.60%
EPS -1.30 -1.31 -1.85 -1.15 -0.66 0.29 -1.33 -1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0538 -0.0391 -0.0262 -0.0113 0.0008 0.0074 0.009 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.18 0.15 0.22 0.22 0.22 0.30 -
P/RPS 0.47 0.58 0.42 0.59 0.41 0.45 0.96 -37.96%
P/EPS -2.80 -2.63 -1.55 -3.66 -6.39 14.29 -4.30 -24.93%
EY -35.74 -38.06 -64.69 -27.34 -15.65 7.00 -23.28 33.18%
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 51.16 5.68 6.40 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 30/11/05 29/08/05 31/05/05 28/02/05 -
Price 0.27 0.16 0.19 0.18 0.21 0.23 0.34 -
P/RPS 0.66 0.51 0.53 0.48 0.39 0.47 1.09 -28.49%
P/EPS -3.98 -2.34 -1.96 -2.99 -6.10 14.94 -4.87 -12.62%
EY -25.15 -42.81 -51.07 -33.41 -16.40 6.70 -20.54 14.49%
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 48.84 5.94 7.25 -

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