[FSBM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 25.45%
YoY- 55.2%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,076 3,445 2,022 2,346 2,164 7,880 9,536 -76.68%
PBT -5,528 -11,417 -4,977 -4,624 -6,200 -8,940 -8,425 -24.51%
Tax 0 -8 1 2 0 36 0 -
NP -5,528 -11,425 -4,976 -4,622 -6,200 -8,904 -8,425 -24.51%
-
NP to SH -5,144 -11,134 -4,976 -4,622 -6,200 -7,304 -8,425 -28.05%
-
Tax Rate - - - - - - - -
Total Cost 6,604 14,870 6,998 6,968 8,364 16,784 17,961 -48.70%
-
Net Worth 17,697 18,929 25,982 27,257 28,396 19,947 24,204 -18.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 17,697 18,929 25,982 27,257 28,396 19,947 24,204 -18.85%
NOSH 117,981 118,308 118,101 118,512 118,320 76,722 86,443 23.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -513.75% -331.64% -246.01% -197.02% -286.51% -112.99% -88.35% -
ROE -29.07% -58.82% -19.15% -16.96% -21.83% -36.62% -34.81% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.91 2.91 1.71 1.98 1.83 10.27 11.03 -81.07%
EPS -4.36 -9.33 -4.21 -3.90 -5.24 -9.52 -9.75 -41.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.22 0.23 0.24 0.26 0.28 -34.06%
Adjusted Per Share Value based on latest NOSH - 118,906
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.21 0.67 0.39 0.46 0.42 1.54 1.86 -76.67%
EPS -1.00 -2.17 -0.97 -0.90 -1.21 -1.43 -1.64 -28.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.037 0.0507 0.0532 0.0554 0.0389 0.0473 -18.98%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.285 0.24 0.24 0.26 0.20 0.26 0.22 -
P/RPS 31.25 8.24 14.01 13.13 10.94 2.53 1.99 528.14%
P/EPS -6.54 -2.55 -5.70 -6.67 -3.82 -2.73 -2.26 103.20%
EY -15.30 -39.21 -17.56 -15.00 -26.20 -36.62 -44.30 -50.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.50 1.09 1.13 0.83 1.00 0.79 79.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 18/11/13 26/08/13 27/05/13 01/03/13 27/11/12 -
Price 0.29 0.25 0.25 0.27 0.26 0.20 0.27 -
P/RPS 31.80 8.59 14.60 13.64 14.22 1.95 2.45 453.16%
P/EPS -6.65 -2.66 -5.93 -6.92 -4.96 -2.10 -2.77 79.38%
EY -15.03 -37.64 -16.85 -14.44 -20.15 -47.60 -36.10 -44.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.56 1.14 1.17 1.08 0.77 0.96 59.35%

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