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

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2593.15%
YoY- 51.35%
Quarter Report
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,318 6,723 9,063 14,603 10,020 9,347 6,102 68.17%
PBT 1,700 -820 193 2,263 94 -360 -1,188 -
Tax -251 0 0 -261 -3 0 0 -
NP 1,449 -820 193 2,002 91 -360 -1,188 -
-
NP to SH 1,444 -817 189 1,966 73 -359 -1,191 -
-
Tax Rate 14.76% - 0.00% 11.53% 3.19% - - -
Total Cost 11,869 7,543 8,870 12,601 9,929 9,707 7,290 38.35%
-
Net Worth 20,702 19,261 19,992 19,841 17,519 17,941 18,129 9.24%
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 20,702 19,261 19,992 19,841 17,519 17,941 18,129 9.24%
NOSH 82,514 82,525 82,173 82,605 81,111 83,488 82,708 -0.15%
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 10.88% -12.20% 2.13% 13.71% 0.91% -3.85% -19.47% -
ROE 6.97% -4.24% 0.95% 9.91% 0.42% -2.00% -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 16.14 8.15 11.03 17.68 12.35 11.20 7.38 68.40%
EPS 1.75 -0.99 0.23 2.38 0.09 -0.43 -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 9.19 4.64 6.25 10.07 6.91 6.45 4.21 68.19%
EPS 1.00 -0.56 0.13 1.36 0.05 -0.25 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1428 0.1329 0.1379 0.1369 0.1209 0.1238 0.1251 9.21%
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 0.40 1.23 1.09 0.57 0.81 0.98 1.49 -58.35%
P/EPS 3.71 -10.10 52.17 4.20 111.11 -25.58 -7.64 -
EY 26.92 -9.90 1.92 23.80 0.90 -3.91 -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 0.87 1.10 0.95 0.57 0.81 0.89 1.63 -34.17%
P/EPS 8.00 -9.09 45.65 4.20 111.11 -23.26 -8.33 -
EY 12.50 -11.00 2.19 23.80 0.90 -4.30 -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