[FIHB] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 21.0%
YoY- 20.7%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 54,762 44,160 40,182 45,185 43,863 26,848 16,049 22.67%
PBT 1,609 13,803 -7,803 -5,784 -9,903 -17,897 -15,391 -
Tax -505 -506 -597 2,245 5,415 -196 2,682 -
NP 1,104 13,297 -8,400 -3,539 -4,488 -18,093 -12,709 -
-
NP to SH 1,039 13,328 -8,127 -3,559 -4,488 -18,093 -15,498 -
-
Tax Rate 31.39% 3.67% - - - - - -
Total Cost 53,658 30,863 48,582 48,724 48,351 44,941 28,758 10.94%
-
Net Worth 17,861 11,244 -7,794 119 1,644 6,095 2,988 34.67%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 34 - - - - - - -
Div Payout % 3.33% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 17,861 11,244 -7,794 119 1,644 6,095 2,988 34.67%
NOSH 81,707 55,148 27,687 27,674 27,682 27,669 27,668 19.75%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.02% 30.11% -20.90% -7.83% -10.23% -67.39% -79.19% -
ROE 5.82% 118.53% 0.00% -2,990.76% -272.94% -296.82% -518.64% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 67.02 80.07 145.13 163.27 158.45 97.03 58.00 2.43%
EPS 1.27 24.17 -29.35 -12.86 -16.21 -65.39 -56.01 -
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2186 0.2039 -0.2815 0.0043 0.0594 0.2203 0.108 12.45%
Adjusted Per Share Value based on latest NOSH - 27,674
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 37.78 30.46 27.72 31.17 30.26 18.52 11.07 22.67%
EPS 0.72 9.19 -5.61 -2.46 -3.10 -12.48 -10.69 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1232 0.0776 -0.0538 0.0008 0.0113 0.0421 0.0206 34.69%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.16 0.35 0.19 0.22 0.26 0.37 0.52 -
P/RPS 0.24 0.44 0.13 0.13 0.16 0.38 0.90 -19.75%
P/EPS 12.58 1.45 -0.65 -1.71 -1.60 -0.57 -0.93 -
EY 7.95 69.05 -154.49 -58.46 -62.36 -176.73 -107.72 -
DY 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.72 0.00 51.16 4.38 1.68 4.81 -26.94%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 30/08/06 29/08/05 27/08/04 26/08/03 30/08/02 -
Price 0.18 0.25 0.27 0.21 0.33 0.55 0.31 -
P/RPS 0.27 0.31 0.19 0.13 0.21 0.57 0.53 -10.62%
P/EPS 14.16 1.03 -0.92 -1.63 -2.04 -0.84 -0.55 -
EY 7.06 96.67 -108.71 -61.24 -49.13 -118.89 -180.69 -
DY 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.23 0.00 48.84 5.56 2.50 2.87 -18.82%

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