[FSBM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 53.8%
YoY- 17.03%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,974 1,098 1,514 1,076 3,445 2,022 2,346 17.08%
PBT -3,760 -3,706 -4,188 -5,528 -11,417 -4,977 -4,624 -12.84%
Tax 0 0 0 0 -8 1 2 -
NP -3,760 -3,706 -4,188 -5,528 -11,425 -4,976 -4,622 -12.82%
-
NP to SH -3,651 -3,629 -4,188 -5,144 -11,134 -4,976 -4,622 -14.51%
-
Tax Rate - - - - - - - -
Total Cost 6,735 4,805 5,702 6,604 14,870 6,998 6,968 -2.23%
-
Net Worth 14,192 16,568 17,044 17,697 18,929 25,982 27,257 -35.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 14,192 16,568 17,044 17,697 18,929 25,982 27,257 -35.20%
NOSH 118,268 118,347 121,744 117,981 118,308 118,101 118,512 -0.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -126.40% -337.38% -276.62% -513.75% -331.64% -246.01% -197.02% -
ROE -25.73% -21.90% -24.57% -29.07% -58.82% -19.15% -16.96% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.52 0.93 1.24 0.91 2.91 1.71 1.98 17.39%
EPS -3.09 -3.07 -3.44 -4.36 -9.33 -4.21 -3.90 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.14 0.15 0.16 0.22 0.23 -35.11%
Adjusted Per Share Value based on latest NOSH - 117,981
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.58 0.21 0.30 0.21 0.67 0.39 0.46 16.66%
EPS -0.71 -0.71 -0.82 -1.00 -2.17 -0.97 -0.90 -14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0323 0.0333 0.0345 0.037 0.0507 0.0532 -35.20%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.22 0.24 0.26 0.285 0.24 0.24 0.26 -
P/RPS 0.00 0.00 20.91 31.25 8.24 14.01 13.13 -
P/EPS 0.00 0.00 -7.56 -6.54 -2.55 -5.70 -6.67 -
EY 0.00 0.00 -13.23 -15.30 -39.21 -17.56 -15.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.86 1.90 1.50 1.09 1.13 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 24/11/14 29/08/14 27/05/14 26/02/14 18/11/13 26/08/13 -
Price 0.22 0.22 0.27 0.29 0.25 0.25 0.27 -
P/RPS 0.00 0.00 21.71 31.80 8.59 14.60 13.64 -
P/EPS 0.00 0.00 -7.85 -6.65 -2.66 -5.93 -6.92 -
EY 0.00 0.00 -12.74 -15.03 -37.64 -16.85 -14.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.93 1.93 1.56 1.14 1.17 -

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