[FIHB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.34%
YoY- -158.59%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 38,613 46,148 43,970 39,846 51,334 39,709 33,468 2.40%
PBT 434 3,346 30,734 -7,454 -5,302 -5,794 -7,522 -
Tax -1,563 -1,806 -1,362 -748 2,280 -629 2 -
NP -1,129 1,540 29,372 -8,202 -3,022 -6,424 -7,520 -27.07%
-
NP to SH -1,198 900 29,486 -7,726 -2,988 -6,424 -7,520 -26.35%
-
Tax Rate 360.14% 53.97% 4.43% - - - - -
Total Cost 39,742 44,608 14,598 48,049 54,357 46,133 40,988 -0.51%
-
Net Worth 17,955 18,389 13,625 -9,953 -1,644 553 4,406 26.35%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 17,955 18,389 13,625 -9,953 -1,644 553 4,406 26.35%
NOSH 82,477 82,317 64,362 27,687 27,693 27,673 27,679 19.93%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -2.92% 3.34% 66.80% -20.59% -5.89% -16.18% -22.47% -
ROE -6.68% 4.89% 216.41% 0.00% 0.00% -1,160.67% -170.66% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.82 56.06 68.32 143.92 185.37 143.49 120.91 -14.61%
EPS -1.45 1.09 45.81 -27.91 -11.04 -23.21 -27.16 -38.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2177 0.2234 0.2117 -0.3595 -0.0594 0.02 0.1592 5.34%
Adjusted Per Share Value based on latest NOSH - 27,671
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 26.64 31.84 30.33 27.49 35.41 27.39 23.09 2.40%
EPS -0.83 0.62 20.34 -5.33 -2.06 -4.43 -5.19 -26.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.1269 0.094 -0.0687 -0.0113 0.0038 0.0304 26.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.09 0.20 0.22 0.23 0.22 0.30 0.53 -
P/RPS 0.19 0.36 0.32 0.16 0.12 0.21 0.44 -13.04%
P/EPS -6.19 18.29 0.48 -0.82 -2.04 -1.29 -1.95 21.20%
EY -16.15 5.47 208.24 -121.33 -49.04 -77.38 -51.26 -17.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.90 1.04 0.00 0.00 15.00 3.33 -29.44%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 30/11/07 29/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.15 0.15 0.31 0.29 0.18 0.25 0.55 -
P/RPS 0.32 0.27 0.45 0.20 0.10 0.17 0.45 -5.51%
P/EPS -10.32 13.72 0.68 -1.04 -1.67 -1.08 -2.02 31.20%
EY -9.69 7.29 147.78 -96.23 -59.94 -92.85 -49.40 -23.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 1.46 0.00 0.00 12.50 3.45 -23.50%

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