[FSBM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 18.34%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,346 2,164 7,880 9,536 12,162 22,664 6,100 -47.14%
PBT -4,624 -6,200 -8,940 -8,425 -10,318 -9,352 -20,319 -62.75%
Tax 2 0 36 0 0 0 3,156 -99.26%
NP -4,622 -6,200 -8,904 -8,425 -10,318 -9,352 -17,163 -58.33%
-
NP to SH -4,622 -6,200 -7,304 -8,425 -10,318 -9,352 -17,717 -59.20%
-
Tax Rate - - - - - - - -
Total Cost 6,968 8,364 16,784 17,961 22,480 32,016 23,263 -55.26%
-
Net Worth 27,257 28,396 19,947 24,204 20,327 53,747 21,078 18.71%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 27,257 28,396 19,947 24,204 20,327 53,747 21,078 18.71%
NOSH 118,512 118,320 76,722 86,443 70,095 53,747 55,469 65.96%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -197.02% -286.51% -112.99% -88.35% -84.84% -41.26% -281.36% -
ROE -16.96% -21.83% -36.62% -34.81% -50.76% -17.40% -84.05% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.98 1.83 10.27 11.03 17.35 42.17 11.00 -68.15%
EPS -3.90 -5.24 -9.52 -9.75 -14.72 -17.40 -31.94 -75.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.26 0.28 0.29 1.00 0.38 -28.46%
Adjusted Per Share Value based on latest NOSH - 86,567
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.46 0.42 1.54 1.86 2.37 4.42 1.19 -46.96%
EPS -0.90 -1.21 -1.43 -1.64 -2.01 -1.83 -3.46 -59.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0532 0.0554 0.0389 0.0473 0.0397 0.1049 0.0411 18.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.26 0.20 0.26 0.22 0.30 0.31 0.27 -
P/RPS 13.13 10.94 2.53 1.99 1.73 0.74 2.52 200.84%
P/EPS -6.67 -3.82 -2.73 -2.26 -2.04 -1.78 -0.85 295.38%
EY -15.00 -26.20 -36.62 -44.30 -49.07 -56.13 -117.40 -74.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.83 1.00 0.79 1.03 0.31 0.71 36.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 01/03/13 27/11/12 29/08/12 30/05/12 24/02/12 -
Price 0.27 0.26 0.20 0.27 0.28 0.22 0.34 -
P/RPS 13.64 14.22 1.95 2.45 1.61 0.52 3.18 164.22%
P/EPS -6.92 -4.96 -2.10 -2.77 -1.90 -1.26 -1.07 247.51%
EY -14.44 -20.15 -47.60 -36.10 -52.57 -79.09 -93.23 -71.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.08 0.77 0.96 0.97 0.22 0.89 20.02%

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