[FSBM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -290.46%
YoY- -189.34%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 51,872 45,525 37,442 34,916 43,592 85,468 109,836 -39.21%
PBT -9,190 -9,105 -9,774 -11,112 3,519 4,378 10,334 -
Tax -86 -237 -306 0 1,767 90 8 -
NP -9,276 -9,342 -10,080 -11,112 5,286 4,469 10,342 -
-
NP to SH -9,355 -9,416 -9,904 -10,856 5,700 4,845 10,478 -
-
Tax Rate - - - - -50.21% -2.06% -0.08% -
Total Cost 61,148 54,867 47,522 46,028 38,306 80,998 99,494 -27.60%
-
Net Worth 75,910 78,892 81,710 83,887 86,596 86,602 88,322 -9.56%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 2,740 3,654 5,485 -
Div Payout % - - - - 48.08% 75.41% 52.36% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 75,910 78,892 81,710 83,887 86,596 86,602 88,322 -9.56%
NOSH 54,611 54,786 54,839 54,828 54,807 54,811 54,858 -0.29%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -17.88% -20.52% -26.92% -31.82% 12.13% 5.23% 9.42% -
ROE -12.32% -11.94% -12.12% -12.94% 6.58% 5.59% 11.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.98 83.10 68.28 63.68 79.54 155.93 200.22 -39.03%
EPS -17.13 -17.19 -18.06 -19.80 10.40 8.84 19.10 -
DPS 0.00 0.00 0.00 0.00 5.00 6.67 10.00 -
NAPS 1.39 1.44 1.49 1.53 1.58 1.58 1.61 -9.29%
Adjusted Per Share Value based on latest NOSH - 54,828
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.49 9.21 7.57 7.06 8.81 17.28 22.21 -39.21%
EPS -1.89 -1.90 -2.00 -2.20 1.15 0.98 2.12 -
DPS 0.00 0.00 0.00 0.00 0.55 0.74 1.11 -
NAPS 0.1535 0.1595 0.1652 0.1696 0.1751 0.1751 0.1786 -9.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.60 0.64 0.54 0.75 0.87 1.16 1.47 -
P/RPS 0.63 0.77 0.79 1.18 1.09 0.74 0.73 -9.31%
P/EPS -3.50 -3.72 -2.99 -3.79 8.37 13.12 7.70 -
EY -28.55 -26.85 -33.44 -26.40 11.95 7.62 12.99 -
DY 0.00 0.00 0.00 0.00 5.75 5.75 6.80 -
P/NAPS 0.43 0.44 0.36 0.49 0.55 0.73 0.91 -39.19%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 27/08/08 28/05/08 29/02/08 23/11/07 23/08/07 -
Price 0.53 0.64 0.76 0.66 0.85 0.96 1.21 -
P/RPS 0.56 0.77 1.11 1.04 1.07 0.62 0.60 -4.47%
P/EPS -3.09 -3.72 -4.21 -3.33 8.17 10.86 6.34 -
EY -32.32 -26.85 -23.76 -30.00 12.24 9.21 15.79 -
DY 0.00 0.00 0.00 0.00 5.88 6.94 8.26 -
P/NAPS 0.38 0.44 0.51 0.43 0.54 0.61 0.75 -36.31%

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