[FSBM] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 91.02%
YoY- -111.25%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 56,098 54,356 59,494 47,264 43,997 45,934 52,942 3.92%
PBT -5,280 -6,518 -2,226 108 -6,658 -5,034 518 -
Tax -1,170 -538 2,226 -108 6,658 5,034 -328 132.91%
NP -6,450 -7,057 0 0 0 0 190 -
-
NP to SH -6,450 -7,057 -3,198 -624 -6,950 -5,294 190 -
-
Tax Rate - - - 100.00% - - 63.32% -
Total Cost 62,548 61,413 59,494 47,264 43,997 45,934 52,752 11.99%
-
Net Worth 60,868 61,368 64,879 67,079 68,016 70,618 72,000 -10.56%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,841 - - - 1,841 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 60,868 61,368 64,879 67,079 68,016 70,618 72,000 -10.56%
NOSH 51,149 51,140 51,086 51,999 51,140 51,172 50,000 1.52%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -11.50% -12.98% 0.00% 0.00% 0.00% 0.00% 0.36% -
ROE -10.60% -11.50% -4.93% -0.93% -10.22% -7.50% 0.26% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 109.67 106.29 116.46 90.89 86.03 89.76 105.88 2.36%
EPS -12.61 -13.80 -6.26 -1.20 -13.59 -10.35 0.38 -
DPS 3.60 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.19 1.20 1.27 1.29 1.33 1.38 1.44 -11.90%
Adjusted Per Share Value based on latest NOSH - 51,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.18 10.83 11.85 9.42 8.77 9.15 10.55 3.93%
EPS -1.29 -1.41 -0.64 -0.12 -1.38 -1.05 0.04 -
DPS 0.37 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.1213 0.1223 0.1293 0.1337 0.1355 0.1407 0.1435 -10.57%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.70 1.72 1.91 2.38 2.58 2.30 2.78 -
P/RPS 1.55 1.62 1.64 2.62 3.00 2.56 2.63 -29.63%
P/EPS -13.48 -12.46 -30.51 -198.33 -18.98 -22.23 731.58 -
EY -7.42 -8.02 -3.28 -0.50 -5.27 -4.50 0.14 -
DY 2.12 0.00 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 1.43 1.43 1.50 1.84 1.94 1.67 1.93 -18.07%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 25/11/02 29/08/02 28/05/02 27/02/02 26/11/01 17/08/01 -
Price 1.55 1.72 2.00 2.12 2.40 2.26 2.72 -
P/RPS 1.41 1.62 1.72 2.33 2.79 2.52 2.57 -32.90%
P/EPS -12.29 -12.46 -31.95 -176.67 -17.66 -21.84 715.79 -
EY -8.14 -8.02 -3.13 -0.57 -5.66 -4.58 0.14 -
DY 2.32 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 1.30 1.43 1.57 1.64 1.80 1.64 1.89 -22.02%

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