[FIHB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 33.26%
YoY- 2.72%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 56,556 44,063 43,605 39,905 40,910 24,407 18,696 20.23%
PBT 1,339 11,802 -6,639 -6,696 -10,391 -18,542 -15,776 -
Tax -1,086 -118 -567 2,191 5,760 2,491 3,067 -
NP 253 11,684 -7,206 -4,505 -4,631 -16,051 -12,709 -
-
NP to SH 147 12,005 -7,200 -4,505 -4,631 -18,840 -15,838 -
-
Tax Rate 81.11% 1.00% - - - - - -
Total Cost 56,303 32,379 50,811 44,410 45,541 40,458 31,405 10.20%
-
Net Worth 16,623 5,815 -5,668 1,073 3,541 8,140 5,731 19.40%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 34 - - - - - - -
Div Payout % 23.54% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 16,623 5,815 -5,668 1,073 3,541 8,140 5,731 19.40%
NOSH 77,500 27,681 27,693 27,727 27,671 27,688 27,690 18.69%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.45% 26.52% -16.53% -11.29% -11.32% -65.76% -67.98% -
ROE 0.88% 206.42% 0.00% -419.83% -130.75% -231.43% -276.31% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 72.98 159.18 157.46 143.92 147.84 88.15 67.52 1.30%
EPS 0.19 43.37 -26.00 -16.25 -16.74 -68.04 -57.20 -
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.2101 -0.2047 0.0387 0.128 0.294 0.207 0.59%
Adjusted Per Share Value based on latest NOSH - 27,727
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 39.02 30.40 30.08 27.53 28.22 16.84 12.90 20.23%
EPS 0.10 8.28 -4.97 -3.11 -3.19 -13.00 -10.93 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.0401 -0.0391 0.0074 0.0244 0.0562 0.0395 19.42%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.19 0.30 0.18 0.22 0.50 0.32 0.40 -
P/RPS 0.26 0.19 0.11 0.15 0.34 0.36 0.59 -12.75%
P/EPS 100.17 0.69 -0.69 -1.35 -2.99 -0.47 -0.70 -
EY 1.00 144.56 -144.44 -73.85 -33.47 -212.63 -142.99 -
DY 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.43 0.00 5.68 3.91 1.09 1.93 -12.09%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 31/05/07 30/05/06 31/05/05 26/05/04 29/05/03 31/05/02 -
Price 0.22 0.31 0.16 0.23 0.39 0.19 0.42 -
P/RPS 0.30 0.19 0.10 0.16 0.26 0.22 0.62 -11.38%
P/EPS 115.99 0.71 -0.62 -1.42 -2.33 -0.28 -0.73 -
EY 0.86 139.90 -162.49 -70.64 -42.91 -358.11 -136.18 -
DY 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.48 0.00 5.94 3.05 0.65 2.03 -10.68%

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