[FSBM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 25.9%
YoY- -66.08%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 22,664 6,100 7,997 11,700 4,204 10,407 11,736 55.01%
PBT -9,352 -20,319 -7,605 -8,942 -12,068 -24,692 -11,129 -10.94%
Tax 0 3,156 10 0 0 -147 -22 -
NP -9,352 -17,163 -7,594 -8,942 -12,068 -24,839 -11,152 -11.06%
-
NP to SH -9,352 -17,717 -7,594 -8,942 -12,068 -25,122 -11,152 -11.06%
-
Tax Rate - - - - - - - -
Total Cost 32,016 23,263 15,591 20,642 16,272 35,246 22,888 25.05%
-
Net Worth 53,747 21,078 31,343 34,279 35,494 37,623 55,903 -2.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 53,747 21,078 31,343 34,279 35,494 37,623 55,903 -2.58%
NOSH 53,747 55,469 51,781 53,737 53,778 53,748 53,753 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -41.26% -281.36% -94.96% -76.43% -287.06% -238.68% -95.02% -
ROE -17.40% -84.05% -24.23% -26.09% -34.00% -66.77% -19.95% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.17 11.00 15.44 21.77 7.82 19.36 21.83 55.04%
EPS -17.40 -31.94 -14.67 -16.64 -22.44 -46.22 -20.75 -11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.38 0.6053 0.6379 0.66 0.70 1.04 -2.57%
Adjusted Per Share Value based on latest NOSH - 53,653
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.44 1.19 1.57 2.29 0.82 2.04 2.30 54.97%
EPS -1.83 -3.47 -1.49 -1.75 -2.36 -4.92 -2.18 -11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.0413 0.0614 0.0671 0.0695 0.0736 0.1094 -2.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.27 0.23 0.30 0.35 0.35 0.55 -
P/RPS 0.74 2.52 1.49 1.38 4.48 1.81 2.52 -55.78%
P/EPS -1.78 -0.85 -1.57 -1.80 -1.56 -0.75 -2.65 -23.28%
EY -56.13 -117.40 -63.77 -55.47 -64.11 -133.54 -37.72 30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.71 0.38 0.47 0.53 0.50 0.53 -30.03%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 24/02/12 24/11/11 26/08/11 26/05/11 23/02/11 23/11/10 -
Price 0.22 0.34 0.26 0.31 0.38 0.36 0.44 -
P/RPS 0.52 3.18 1.68 1.42 4.86 1.86 2.02 -59.49%
P/EPS -1.26 -1.07 -1.77 -1.86 -1.69 -0.77 -2.12 -29.28%
EY -79.09 -93.23 -56.41 -53.68 -59.05 -129.83 -47.15 41.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.89 0.43 0.49 0.58 0.51 0.42 -34.99%

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