[FSBM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -92.75%
YoY- 79.58%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 75,326 61,448 63,492 58,377 63,206 73,328 48,932 33.35%
PBT 8,510 6,616 5,777 -1,618 1,432 840 -19,340 -
Tax -66 364 -2,672 -2,140 -3,382 -5,584 76 -
NP 8,444 6,980 3,105 -3,758 -1,950 -4,744 -19,264 -
-
NP to SH 8,678 6,980 3,105 -3,758 -1,950 -4,744 -19,264 -
-
Tax Rate 0.78% -5.50% 46.25% - 236.17% 664.76% - -
Total Cost 66,882 54,468 60,387 62,135 65,156 78,072 68,196 -1.28%
-
Net Worth 63,447 60,895 58,826 53,105 54,620 54,699 42,451 30.75%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 63,447 60,895 58,826 53,105 54,620 54,699 42,451 30.75%
NOSH 51,167 51,173 51,153 51,161 51,047 51,120 51,146 0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.21% 11.36% 4.89% -6.44% -3.09% -6.47% -39.37% -
ROE 13.68% 11.46% 5.28% -7.08% -3.57% -8.67% -45.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 147.21 120.08 124.12 114.10 123.82 143.44 95.67 33.31%
EPS 16.96 13.64 6.07 -7.35 -3.82 -9.28 -37.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.19 1.15 1.038 1.07 1.07 0.83 30.71%
Adjusted Per Share Value based on latest NOSH - 51,080
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.70 12.00 12.39 11.40 12.34 14.31 9.55 33.34%
EPS 1.69 1.36 0.61 -0.73 -0.38 -0.93 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.1189 0.1148 0.1037 0.1066 0.1068 0.0829 30.75%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.99 1.20 0.82 1.11 1.16 1.10 1.39 -
P/RPS 0.67 1.00 0.66 0.97 0.94 0.77 1.45 -40.25%
P/EPS 5.84 8.80 13.51 -15.11 -30.37 -11.85 -3.69 -
EY 17.13 11.37 7.40 -6.62 -3.29 -8.44 -27.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.01 0.71 1.07 1.08 1.03 1.67 -38.80%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 22/02/05 26/11/04 25/08/04 26/05/04 26/02/04 -
Price 1.00 1.00 1.25 1.05 1.10 1.18 1.19 -
P/RPS 0.68 0.83 1.01 0.92 0.89 0.82 1.24 -33.02%
P/EPS 5.90 7.33 20.59 -14.29 -28.80 -12.72 -3.16 -
EY 16.96 13.64 4.86 -7.00 -3.47 -7.86 -31.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 1.09 1.01 1.03 1.10 1.43 -31.56%

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