[FSBM] QoQ Annualized Quarter Result on 31-Dec-2013

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- -123.75%
YoY- -52.44%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,098 1,514 1,076 3,445 2,022 2,346 2,164 -36.35%
PBT -3,706 -4,188 -5,528 -11,417 -4,977 -4,624 -6,200 -29.01%
Tax 0 0 0 -8 1 2 0 -
NP -3,706 -4,188 -5,528 -11,425 -4,976 -4,622 -6,200 -29.01%
-
NP to SH -3,629 -4,188 -5,144 -11,134 -4,976 -4,622 -6,200 -30.00%
-
Tax Rate - - - - - - - -
Total Cost 4,805 5,702 6,604 14,870 6,998 6,968 8,364 -30.87%
-
Net Worth 16,568 17,044 17,697 18,929 25,982 27,257 28,396 -30.15%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 16,568 17,044 17,697 18,929 25,982 27,257 28,396 -30.15%
NOSH 118,347 121,744 117,981 118,308 118,101 118,512 118,320 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -337.38% -276.62% -513.75% -331.64% -246.01% -197.02% -286.51% -
ROE -21.90% -24.57% -29.07% -58.82% -19.15% -16.96% -21.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.93 1.24 0.91 2.91 1.71 1.98 1.83 -36.29%
EPS -3.07 -3.44 -4.36 -9.33 -4.21 -3.90 -5.24 -29.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.16 0.22 0.23 0.24 -30.16%
Adjusted Per Share Value based on latest NOSH - 118,215
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.21 0.30 0.21 0.67 0.39 0.46 0.42 -36.97%
EPS -0.71 -0.82 -1.00 -2.17 -0.97 -0.90 -1.21 -29.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0323 0.0333 0.0345 0.037 0.0507 0.0532 0.0554 -30.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.24 0.26 0.285 0.24 0.24 0.26 0.20 -
P/RPS 0.00 20.91 31.25 8.24 14.01 13.13 10.94 -
P/EPS 0.00 -7.56 -6.54 -2.55 -5.70 -6.67 -3.82 -
EY 0.00 -13.23 -15.30 -39.21 -17.56 -15.00 -26.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.86 1.90 1.50 1.09 1.13 0.83 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 27/05/14 26/02/14 18/11/13 26/08/13 27/05/13 -
Price 0.22 0.27 0.29 0.25 0.25 0.27 0.26 -
P/RPS 0.00 21.71 31.80 8.59 14.60 13.64 14.22 -
P/EPS 0.00 -7.85 -6.65 -2.66 -5.93 -6.92 -4.96 -
EY 0.00 -12.74 -15.03 -37.64 -16.85 -14.44 -20.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.93 1.93 1.56 1.14 1.17 1.08 -

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