[FBMKLCI-EA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1110.98%
YoY- 153.28%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 764 1,721 1,944 1,724 0 0 0 -
PBT 708 1,671 1,893 1,674 -140 -2,721 -2,926 -
Tax -16 -16 -17 -16 -24 -60 -61 -59.05%
NP 692 1,655 1,876 1,658 -164 -2,781 -2,988 -
-
NP to SH 692 1,655 1,876 1,658 -164 -2,781 -2,988 -
-
Tax Rate 2.26% 0.96% 0.90% 0.96% - - - -
Total Cost 72 66 68 66 164 2,781 2,988 -91.67%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 214 220 294 78 156 130 173 15.24%
Div Payout % 30.93% 13.34% 15.69% 4.70% 0.00% 0.00% 0.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 3,344 3,344 3,344 650 650 650 650 198.31%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 90.58% 96.17% 96.50% 96.17% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.85 51.47 58.13 265.23 0.00 0.00 0.00 -
EPS 20.64 49.51 193.03 254.96 -24.96 -427.82 -459.65 -
DPS 6.40 6.60 8.80 12.00 24.00 20.00 26.67 -61.41%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 650
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.85 51.47 58.13 51.56 0.00 0.00 0.00 -
EPS 20.64 49.51 193.03 49.58 -4.90 -83.16 -89.35 -
DPS 6.40 6.60 8.80 2.33 4.67 3.89 5.18 15.15%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 21/12/09 - - - - - -
Price 1.305 1.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.71 2.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.31 2.59 0.00 0.00 0.00 0.00 0.00 -
EY 15.86 38.67 0.00 0.00 0.00 0.00 0.00 -
DY 4.90 5.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 20/11/09 25/08/09 13/05/09 25/02/09 28/11/08 -
Price 1.285 1.265 1.28 0.00 0.00 0.00 0.00 -
P/RPS 5.62 2.46 2.20 0.00 0.00 0.00 0.00 -
P/EPS 6.21 2.56 2.28 0.00 0.00 0.00 0.00 -
EY 16.10 39.12 43.83 0.00 0.00 0.00 0.00 -
DY 4.98 5.22 6.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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