[FSBM] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -120.68%
YoY- -33.29%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 38,562 22,780 56,098 54,356 59,494 47,264 43,997 -8.43%
PBT -24,976 -30,472 -5,280 -6,518 -2,226 108 -6,658 142.01%
Tax 2,012 2,680 -1,170 -538 2,226 -108 6,658 -55.06%
NP -22,964 -27,792 -6,450 -7,057 0 0 0 -
-
NP to SH -22,964 -30,184 -6,450 -7,057 -3,198 -624 -6,950 122.32%
-
Tax Rate - - - - - 100.00% - -
Total Cost 61,526 50,572 62,548 61,413 59,494 47,264 43,997 25.12%
-
Net Worth 49,610 58,901 60,868 61,368 64,879 67,079 68,016 -19.01%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,841 - - - 1,841 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 49,610 58,901 60,868 61,368 64,879 67,079 68,016 -19.01%
NOSH 51,144 55,567 51,149 51,140 51,086 51,999 51,140 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -59.55% -122.00% -11.50% -12.98% 0.00% 0.00% 0.00% -
ROE -46.29% -51.25% -10.60% -11.50% -4.93% -0.93% -10.22% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 75.40 41.00 109.67 106.29 116.46 90.89 86.03 -8.43%
EPS -44.90 -54.32 -12.61 -13.80 -6.26 -1.20 -13.59 122.31%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.60 -
NAPS 0.97 1.06 1.19 1.20 1.27 1.29 1.33 -19.02%
Adjusted Per Share Value based on latest NOSH - 51,163
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.53 4.45 10.95 10.61 11.61 9.23 8.59 -8.42%
EPS -4.48 -5.89 -1.26 -1.38 -0.62 -0.12 -1.36 121.87%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.36 -
NAPS 0.0968 0.115 0.1188 0.1198 0.1267 0.131 0.1328 -19.05%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.54 1.57 1.70 1.72 1.91 2.38 2.58 -
P/RPS 2.04 3.83 1.55 1.62 1.64 2.62 3.00 -22.72%
P/EPS -3.43 -2.89 -13.48 -12.46 -30.51 -198.33 -18.98 -68.13%
EY -29.16 -34.60 -7.42 -8.02 -3.28 -0.50 -5.27 213.81%
DY 0.00 0.00 2.12 0.00 0.00 0.00 1.40 -
P/NAPS 1.59 1.48 1.43 1.43 1.50 1.84 1.94 -12.45%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 26/05/03 28/02/03 25/11/02 29/08/02 28/05/02 27/02/02 -
Price 1.63 1.55 1.55 1.72 2.00 2.12 2.40 -
P/RPS 2.16 3.78 1.41 1.62 1.72 2.33 2.79 -15.72%
P/EPS -3.63 -2.85 -12.29 -12.46 -31.95 -176.67 -17.66 -65.27%
EY -27.55 -35.05 -8.14 -8.02 -3.13 -0.57 -5.66 188.04%
DY 0.00 0.00 2.32 0.00 0.00 0.00 1.50 -
P/NAPS 1.68 1.46 1.30 1.43 1.57 1.64 1.80 -4.50%

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