[FIHB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.74%
YoY- 30.75%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 39,846 51,334 39,709 33,468 21,297 21,386 31,758 3.85%
PBT -7,454 -5,302 -5,794 -7,522 -10,728 -11,900 -9,065 -3.20%
Tax -748 2,280 -629 2 -130 11,900 9,065 -
NP -8,202 -3,022 -6,424 -7,520 -10,858 0 0 -
-
NP to SH -7,726 -2,988 -6,424 -7,520 -10,858 -11,886 -8,594 -1.75%
-
Tax Rate - - - - - - - -
Total Cost 48,049 54,357 46,133 40,988 32,155 21,386 31,758 7.14%
-
Net Worth -9,953 -1,644 553 4,406 2,768 16,302 17,353 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -9,953 -1,644 553 4,406 2,768 16,302 17,353 -
NOSH 27,687 27,693 27,673 27,679 27,681 27,677 27,677 0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -20.59% -5.89% -16.18% -22.47% -50.99% 0.00% 0.00% -
ROE 0.00% 0.00% -1,160.67% -170.66% -392.27% -72.91% -49.53% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 143.92 185.37 143.49 120.91 76.94 77.27 114.75 3.84%
EPS -27.91 -11.04 -23.21 -27.16 -39.23 -42.95 -31.05 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3595 -0.0594 0.02 0.1592 0.10 0.589 0.627 -
Adjusted Per Share Value based on latest NOSH - 27,679
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.49 35.41 27.39 23.09 14.69 14.75 21.91 3.85%
EPS -5.33 -2.06 -4.43 -5.19 -7.49 -8.20 -5.93 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0687 -0.0113 0.0038 0.0304 0.0191 0.1125 0.1197 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.23 0.22 0.30 0.53 0.26 0.45 0.94 -
P/RPS 0.16 0.12 0.21 0.44 0.34 0.58 0.82 -23.83%
P/EPS -0.82 -2.04 -1.29 -1.95 -0.66 -1.05 -3.03 -19.56%
EY -121.33 -49.04 -77.38 -51.26 -150.87 -95.44 -33.04 24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 15.00 3.33 2.60 0.76 1.50 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 30/11/04 28/11/03 28/11/02 26/11/01 30/11/00 -
Price 0.29 0.18 0.25 0.55 0.30 0.58 0.78 -
P/RPS 0.20 0.10 0.17 0.45 0.39 0.75 0.68 -18.44%
P/EPS -1.04 -1.67 -1.08 -2.02 -0.76 -1.35 -2.51 -13.65%
EY -96.23 -59.94 -92.85 -49.40 -130.76 -74.05 -39.81 15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 12.50 3.45 3.00 0.98 1.24 -

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