[FSBM] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 74.4%
YoY- 40.15%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,415 3,174 4,578 8,668 4,633 5,997 5,258 -40.49%
PBT -3,063 -1,860 -1,114 -1,240 -4,800 -981 -224 472.74%
Tax 0 0 0 0 -43 0 0 -
NP -3,063 -1,860 -1,114 -1,240 -4,843 -981 -224 472.74%
-
NP to SH -3,063 -1,860 -1,114 -1,240 -4,843 -981 -1,422 66.86%
-
Tax Rate - - - - - - - -
Total Cost 5,478 5,034 5,692 9,908 9,476 6,978 5,482 -0.04%
-
Net Worth 6,961 6,961 6,630 4,959 6,355 10,151 63,199 -77.05%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 6,961 6,961 6,630 4,959 6,355 10,151 63,199 -77.05%
NOSH 141,314 141,314 132,619 124,000 127,112 126,896 789,999 -68.28%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -126.83% -58.59% -24.33% -14.31% -104.53% -16.36% -4.26% -
ROE -44.00% -26.72% -16.80% -25.00% -76.20% -9.67% -2.25% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.73 2.28 3.45 6.99 3.64 4.73 0.67 88.32%
EPS -2.21 -1.35 -0.84 -1.00 -3.81 -0.77 -0.18 433.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.04 0.05 0.08 0.08 -26.92%
Adjusted Per Share Value based on latest NOSH - 124,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.47 0.62 0.89 1.69 0.90 1.17 1.03 -40.75%
EPS -0.60 -0.36 -0.22 -0.24 -0.95 -0.19 -0.28 66.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0136 0.0129 0.0097 0.0124 0.0198 0.1234 -77.04%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.22 0.20 0.19 0.22 0.21 0.15 0.165 -
P/RPS 12.68 8.77 5.50 3.15 5.76 3.17 24.79 -36.06%
P/EPS -10.00 -14.97 -22.62 -22.00 -5.51 -19.40 -91.67 -77.20%
EY -10.00 -6.68 -4.42 -4.55 -18.14 -5.16 -1.09 338.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 4.00 3.80 5.50 4.20 1.88 2.06 65.92%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 22/02/17 28/11/16 25/08/16 25/05/16 22/02/16 -
Price 0.29 0.22 0.20 0.165 0.20 0.22 0.16 -
P/RPS 16.72 9.65 5.79 2.36 5.49 4.65 24.04 -21.51%
P/EPS -13.18 -16.47 -23.81 -16.50 -5.25 -28.45 -88.89 -72.01%
EY -7.59 -6.07 -4.20 -6.06 -19.05 -3.52 -1.13 256.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 4.40 4.00 4.13 4.00 2.75 2.00 103.49%

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