[FSBM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.86%
YoY- -160.78%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 63,206 73,328 48,932 52,057 38,562 22,780 56,098 8.28%
PBT 1,432 840 -19,340 -18,709 -24,976 -30,472 -5,280 -
Tax -3,382 -5,584 76 305 2,012 2,680 -1,170 103.05%
NP -1,950 -4,744 -19,264 -18,404 -22,964 -27,792 -6,450 -54.98%
-
NP to SH -1,950 -4,744 -19,264 -18,404 -22,964 -30,184 -6,450 -54.98%
-
Tax Rate 236.17% 664.76% - - - - - -
Total Cost 65,156 78,072 68,196 70,461 61,526 50,572 62,548 2.76%
-
Net Worth 54,620 54,699 42,451 47,561 49,610 58,901 60,868 -6.97%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 1,841 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 54,620 54,699 42,451 47,561 49,610 58,901 60,868 -6.97%
NOSH 51,047 51,120 51,146 51,141 51,144 55,567 51,149 -0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -3.09% -6.47% -39.37% -35.35% -59.55% -122.00% -11.50% -
ROE -3.57% -8.67% -45.38% -38.70% -46.29% -51.25% -10.60% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 123.82 143.44 95.67 101.79 75.40 41.00 109.67 8.43%
EPS -3.82 -9.28 -37.66 -35.99 -44.90 -54.32 -12.61 -54.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
NAPS 1.07 1.07 0.83 0.93 0.97 1.06 1.19 -6.84%
Adjusted Per Share Value based on latest NOSH - 51,123
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.34 14.31 9.55 10.16 7.53 4.45 10.95 8.30%
EPS -0.38 -0.93 -3.76 -3.59 -4.48 -5.89 -1.26 -55.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.1066 0.1068 0.0829 0.0928 0.0968 0.115 0.1188 -6.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.16 1.10 1.39 1.43 1.54 1.57 1.70 -
P/RPS 0.94 0.77 1.45 1.40 2.04 3.83 1.55 -28.37%
P/EPS -30.37 -11.85 -3.69 -3.97 -3.43 -2.89 -13.48 71.94%
EY -3.29 -8.44 -27.10 -25.17 -29.16 -34.60 -7.42 -41.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 1.08 1.03 1.67 1.54 1.59 1.48 1.43 -17.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 26/05/03 28/02/03 -
Price 1.10 1.18 1.19 1.34 1.63 1.55 1.55 -
P/RPS 0.89 0.82 1.24 1.32 2.16 3.78 1.41 -26.43%
P/EPS -28.80 -12.72 -3.16 -3.72 -3.63 -2.85 -12.29 76.51%
EY -3.47 -7.86 -31.65 -26.86 -27.55 -35.05 -8.14 -43.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.32 -
P/NAPS 1.03 1.10 1.43 1.44 1.68 1.46 1.30 -14.38%

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