[FIHB] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 3.04%
YoY- 32.74%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 26,848 24,407 25,024 18,381 16,049 18,696 18,448 28.51%
PBT -17,897 -18,542 -19,192 -14,993 -15,391 -15,776 -15,872 8.35%
Tax -196 2,491 2,432 2,755 2,682 3,067 5,777 -
NP -18,093 -16,051 -16,760 -12,238 -12,709 -12,709 -10,095 47.70%
-
NP to SH -18,093 -18,840 -19,549 -15,027 -15,498 -15,838 -15,798 9.49%
-
Tax Rate - - - - - - - -
Total Cost 44,941 40,458 41,784 30,619 28,758 31,405 28,543 35.45%
-
Net Worth 6,095 8,140 10,551 2,708 2,988 5,731 9,468 -25.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 6,095 8,140 10,551 2,708 2,988 5,731 9,468 -25.50%
NOSH 27,669 27,688 27,679 27,084 27,668 27,690 27,687 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -67.39% -65.76% -66.98% -66.58% -79.19% -67.98% -54.72% -
ROE -296.82% -231.43% -185.28% -554.81% -518.64% -276.31% -166.84% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 97.03 88.15 90.41 67.86 58.00 67.52 66.63 28.56%
EPS -65.39 -68.04 -70.63 -55.48 -56.01 -57.20 -57.06 9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.294 0.3812 0.10 0.108 0.207 0.342 -25.47%
Adjusted Per Share Value based on latest NOSH - 27,084
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.52 16.84 17.26 12.68 11.07 12.90 12.73 28.48%
EPS -12.48 -13.00 -13.49 -10.37 -10.69 -10.93 -10.90 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0562 0.0728 0.0187 0.0206 0.0395 0.0653 -25.43%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.37 0.32 0.24 0.26 0.52 0.40 0.58 -
P/RPS 0.38 0.36 0.27 0.38 0.90 0.59 0.87 -42.51%
P/EPS -0.57 -0.47 -0.34 -0.47 -0.93 -0.70 -1.02 -32.22%
EY -176.73 -212.63 -294.28 -213.39 -107.72 -142.99 -98.38 47.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.09 0.63 2.60 4.81 1.93 1.70 -0.78%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.55 0.19 0.20 0.30 0.31 0.42 0.47 -
P/RPS 0.57 0.22 0.22 0.44 0.53 0.62 0.71 -13.65%
P/EPS -0.84 -0.28 -0.28 -0.54 -0.55 -0.73 -0.82 1.62%
EY -118.89 -358.11 -353.14 -184.94 -180.69 -136.18 -121.40 -1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.65 0.52 3.00 2.87 2.03 1.37 49.49%

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