[FIHB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -184.57%
YoY- 53.49%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 46,148 43,970 39,846 51,334 39,709 33,468 21,297 13.74%
PBT 3,346 30,734 -7,454 -5,302 -5,794 -7,522 -10,728 -
Tax -1,806 -1,362 -748 2,280 -629 2 -130 54.98%
NP 1,540 29,372 -8,202 -3,022 -6,424 -7,520 -10,858 -
-
NP to SH 900 29,486 -7,726 -2,988 -6,424 -7,520 -10,858 -
-
Tax Rate 53.97% 4.43% - - - - - -
Total Cost 44,608 14,598 48,049 54,357 46,133 40,988 32,155 5.60%
-
Net Worth 18,389 13,625 -9,953 -1,644 553 4,406 2,768 37.06%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 18,389 13,625 -9,953 -1,644 553 4,406 2,768 37.06%
NOSH 82,317 64,362 27,687 27,693 27,673 27,679 27,681 19.89%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.34% 66.80% -20.59% -5.89% -16.18% -22.47% -50.99% -
ROE 4.89% 216.41% 0.00% 0.00% -1,160.67% -170.66% -392.27% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 56.06 68.32 143.92 185.37 143.49 120.91 76.94 -5.13%
EPS 1.09 45.81 -27.91 -11.04 -23.21 -27.16 -39.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2234 0.2117 -0.3595 -0.0594 0.02 0.1592 0.10 14.32%
Adjusted Per Share Value based on latest NOSH - 27,668
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.84 30.33 27.49 35.41 27.39 23.09 14.69 13.74%
EPS 0.62 20.34 -5.33 -2.06 -4.43 -5.19 -7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1269 0.094 -0.0687 -0.0113 0.0038 0.0304 0.0191 37.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.20 0.22 0.23 0.22 0.30 0.53 0.26 -
P/RPS 0.36 0.32 0.16 0.12 0.21 0.44 0.34 0.95%
P/EPS 18.29 0.48 -0.82 -2.04 -1.29 -1.95 -0.66 -
EY 5.47 208.24 -121.33 -49.04 -77.38 -51.26 -150.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 0.00 0.00 15.00 3.33 2.60 -16.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 30/11/07 29/11/06 30/11/05 30/11/04 28/11/03 28/11/02 -
Price 0.15 0.31 0.29 0.18 0.25 0.55 0.30 -
P/RPS 0.27 0.45 0.20 0.10 0.17 0.45 0.39 -5.93%
P/EPS 13.72 0.68 -1.04 -1.67 -1.08 -2.02 -0.76 -
EY 7.29 147.78 -96.23 -59.94 -92.85 -49.40 -130.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.46 0.00 0.00 12.50 3.45 3.00 -22.09%

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