[FIHB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 72.32%
YoY- 75.87%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 45,069 48,434 38,419 34,229 25,024 18,448 33,098 5.27%
PBT -11,802 -6,620 -6,640 -10,622 -19,192 -15,872 -20,464 -8.76%
Tax -278 1,707 -110 5,904 2,432 5,777 20,464 -
NP -12,080 -4,913 -6,750 -4,718 -16,760 -10,095 0 -
-
NP to SH -11,871 -4,876 -6,750 -4,718 -19,549 -15,798 -19,874 -8.22%
-
Tax Rate - - - - - - - -
Total Cost 57,149 53,347 45,169 38,947 41,784 28,543 33,098 9.52%
-
Net Worth -18,037 -3,800 1,297 5,358 10,551 9,468 25,106 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -18,037 -3,800 1,297 5,358 10,551 9,468 25,106 -
NOSH 27,686 27,679 27,667 27,692 27,679 27,687 27,680 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -26.80% -10.14% -17.57% -13.78% -66.98% -54.72% 0.00% -
ROE 0.00% 0.00% -520.20% -88.05% -185.28% -166.84% -79.16% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 162.78 174.98 138.86 123.60 90.41 66.63 119.57 5.27%
EPS -42.88 -17.62 -24.40 -17.04 -70.63 -57.06 -71.80 -8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6515 -0.1373 0.0469 0.1935 0.3812 0.342 0.907 -
Adjusted Per Share Value based on latest NOSH - 27,692
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.09 33.41 26.50 23.61 17.26 12.73 22.83 5.27%
EPS -8.19 -3.36 -4.66 -3.25 -13.49 -10.90 -13.71 -8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1244 -0.0262 0.009 0.037 0.0728 0.0653 0.1732 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.30 0.15 0.30 0.52 0.24 0.58 0.52 -
P/RPS 0.18 0.09 0.22 0.42 0.27 0.87 0.43 -13.50%
P/EPS -0.70 -0.85 -1.23 -3.05 -0.34 -1.02 -0.72 -0.46%
EY -142.92 -117.44 -81.32 -32.76 -294.28 -98.38 -138.07 0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.40 2.69 0.63 1.70 0.57 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.28 0.19 0.34 0.50 0.20 0.47 0.58 -
P/RPS 0.17 0.11 0.24 0.40 0.22 0.71 0.49 -16.16%
P/EPS -0.65 -1.08 -1.39 -2.93 -0.28 -0.82 -0.81 -3.59%
EY -153.13 -92.71 -71.76 -34.07 -353.14 -121.40 -123.79 3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 7.25 2.58 0.52 1.37 0.64 -

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