[FIHB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -191.69%
YoY- -65.65%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 14,603 10,020 9,347 6,102 7,414 11,238 10,710 22.89%
PBT 2,263 94 -360 -1,188 1,560 651 -360 -
Tax -261 -3 0 0 -205 -428 9 -
NP 2,002 91 -360 -1,188 1,355 223 -351 -
-
NP to SH 1,966 73 -359 -1,191 1,299 195 -375 -
-
Tax Rate 11.53% 3.19% - - 13.14% 65.75% - -
Total Cost 12,601 9,929 9,707 7,290 6,059 11,015 11,061 9.05%
-
Net Worth 19,841 17,519 17,941 18,129 19,369 17,688 17,916 7.02%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 19,841 17,519 17,941 18,129 19,369 17,688 17,916 7.02%
NOSH 82,605 81,111 83,488 82,708 82,738 81,250 83,333 -0.58%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.71% 0.91% -3.85% -19.47% 18.28% 1.98% -3.28% -
ROE 9.91% 0.42% -2.00% -6.57% 6.71% 1.10% -2.09% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.68 12.35 11.20 7.38 8.96 13.83 12.85 23.63%
EPS 2.38 0.09 -0.43 -1.44 1.57 0.24 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2402 0.216 0.2149 0.2192 0.2341 0.2177 0.215 7.64%
Adjusted Per Share Value based on latest NOSH - 82,708
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.07 6.91 6.45 4.21 5.11 7.75 7.39 22.84%
EPS 1.36 0.05 -0.25 -0.82 0.90 0.13 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1369 0.1209 0.1238 0.1251 0.1336 0.122 0.1236 7.03%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.10 0.11 0.11 0.10 0.09 0.14 -
P/RPS 0.57 0.81 0.98 1.49 1.12 0.65 1.09 -35.01%
P/EPS 4.20 111.11 -25.58 -7.64 6.37 37.50 -31.11 -
EY 23.80 0.90 -3.91 -13.09 15.70 2.67 -3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.51 0.50 0.43 0.41 0.65 -25.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.10 0.10 0.10 0.12 0.17 0.15 0.12 -
P/RPS 0.57 0.81 0.89 1.63 1.90 1.08 0.93 -27.78%
P/EPS 4.20 111.11 -23.26 -8.33 10.83 62.50 -26.67 -
EY 23.80 0.90 -4.30 -12.00 9.24 1.60 -3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.55 0.73 0.69 0.56 -17.40%

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