[FIHB] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 61.47%
YoY- 4.57%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 7,654 8,660 13,489 12,003 5,322 5,939 5,691 5.06%
PBT 21,866 1,738 -1,719 -1,663 -1,894 -2,544 -2,640 -
Tax 32 -3,604 2,146 -155 -11 2,544 2,640 -52.05%
NP 21,898 -1,866 427 -1,818 -1,905 0 0 -
-
NP to SH 21,979 -1,897 427 -1,818 -1,905 -2,614 -2,574 -
-
Tax Rate -0.15% 207.36% - - - - - -
Total Cost -14,244 10,526 13,062 13,821 7,227 5,939 5,691 -
-
Net Worth 5,815 -5,668 1,073 3,541 8,140 5,731 22,557 -20.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 5,815 -5,668 1,073 3,541 8,140 5,731 22,557 -20.21%
NOSH 27,681 27,693 27,727 27,671 27,688 27,690 27,677 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 286.10% -21.55% 3.17% -15.15% -35.79% 0.00% 0.00% -
ROE 377.92% 0.00% 39.79% -51.33% -23.40% -45.60% -11.41% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 27.65 31.27 48.65 43.38 19.22 21.45 20.56 5.05%
EPS 79.40 -6.85 1.54 -6.57 -6.88 -9.44 -9.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 -0.2047 0.0387 0.128 0.294 0.207 0.815 -20.21%
Adjusted Per Share Value based on latest NOSH - 27,671
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.28 5.97 9.31 8.28 3.67 4.10 3.93 5.04%
EPS 15.16 -1.31 0.29 -1.25 -1.31 -1.80 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 -0.0391 0.0074 0.0244 0.0562 0.0395 0.1556 -20.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.30 0.18 0.22 0.50 0.32 0.40 0.44 -
P/RPS 1.08 0.58 0.45 1.15 1.66 1.87 2.14 -10.76%
P/EPS 0.38 -2.63 14.29 -7.61 -4.65 -4.24 -4.73 -
EY 264.67 -38.06 7.00 -13.14 -21.50 -23.60 -21.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 5.68 3.91 1.09 1.93 0.54 17.61%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 31/05/05 26/05/04 29/05/03 31/05/02 29/05/01 -
Price 0.31 0.16 0.23 0.39 0.19 0.42 0.58 -
P/RPS 1.12 0.51 0.47 0.90 0.99 1.96 2.82 -14.25%
P/EPS 0.39 -2.34 14.94 -5.94 -2.76 -4.45 -6.24 -
EY 256.13 -42.81 6.70 -16.85 -36.21 -22.48 -16.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 5.94 3.05 0.65 2.03 0.71 13.01%

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