[FIHB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -39.94%
YoY- -143.46%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 48,162 44,160 44,063 45,069 39,818 40,182 43,605 6.84%
PBT 16,842 13,803 11,802 -11,802 -8,235 -7,803 -6,639 -
Tax -739 -506 -118 -278 -610 -597 -567 19.29%
NP 16,103 13,297 11,684 -12,080 -8,845 -8,400 -7,206 -
-
NP to SH 16,041 13,328 12,005 -11,871 -8,483 -8,127 -7,200 -
-
Tax Rate 4.39% 3.67% 1.00% - - - - -
Total Cost 32,059 30,863 32,379 57,149 48,663 48,582 50,811 -26.41%
-
Net Worth 13,584 11,244 5,815 -18,037 -9,947 -7,794 -5,668 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 13,584 11,244 5,815 -18,037 -9,947 -7,794 -5,668 -
NOSH 64,166 55,148 27,681 27,686 27,671 27,687 27,693 75.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 33.44% 30.11% 26.52% -26.80% -22.21% -20.90% -16.53% -
ROE 118.09% 118.53% 206.42% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 75.06 80.07 159.18 162.78 143.90 145.13 157.46 -38.94%
EPS 25.00 24.17 43.37 -42.88 -30.66 -29.35 -26.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2039 0.2101 -0.6515 -0.3595 -0.2815 -0.2047 -
Adjusted Per Share Value based on latest NOSH - 27,686
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.22 30.46 30.40 31.09 27.47 27.72 30.08 6.83%
EPS 11.07 9.19 8.28 -8.19 -5.85 -5.61 -4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.0776 0.0401 -0.1244 -0.0686 -0.0538 -0.0391 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.35 0.30 0.30 0.23 0.19 0.18 -
P/RPS 0.29 0.44 0.19 0.18 0.16 0.13 0.11 90.72%
P/EPS 0.88 1.45 0.69 -0.70 -0.75 -0.65 -0.69 -
EY 113.63 69.05 144.56 -142.92 -133.29 -154.49 -144.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.72 1.43 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 30/05/06 -
Price 0.31 0.25 0.31 0.28 0.29 0.27 0.16 -
P/RPS 0.41 0.31 0.19 0.17 0.20 0.19 0.10 155.94%
P/EPS 1.24 1.03 0.71 -0.65 -0.95 -0.92 -0.62 -
EY 80.64 96.67 139.90 -153.13 -105.71 -108.71 -162.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.23 1.48 0.00 0.00 0.00 0.00 -

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