[FM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 99.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 38,082 141,270 105,079 71,258 33,930 0 0 -
PBT 2,661 8,819 7,060 5,123 2,548 0 0 -
Tax -702 -5,214 -4,984 -4,442 -695 0 0 -
NP 1,959 3,605 2,076 681 1,853 0 0 -
-
NP to SH 1,959 6,625 5,096 3,701 1,853 0 0 -
-
Tax Rate 26.38% 59.12% 70.59% 86.71% 27.28% - - -
Total Cost 36,123 137,665 103,003 70,577 32,077 0 0 -
-
Net Worth 55,363 50,346 45,733 21,008 51,235 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,703 1,598 1,451 - - - - -
Div Payout % 86.96% 24.13% 28.49% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 55,363 50,346 45,733 21,008 51,235 0 0 -
NOSH 85,173 79,915 72,592 44,698 85,391 0 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.14% 2.55% 1.98% 0.96% 5.46% 0.00% 0.00% -
ROE 3.54% 13.16% 11.14% 17.62% 3.62% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.71 176.77 144.75 159.42 39.73 0.00 0.00 -
EPS 2.30 8.29 7.02 8.28 2.17 0.00 0.00 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.63 0.47 0.60 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 45,048
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.82 25.30 18.82 12.76 6.08 0.00 0.00 -
EPS 0.35 1.19 0.91 0.66 0.33 0.00 0.00 -
DPS 0.31 0.29 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.0902 0.0819 0.0376 0.0917 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 - - - - -
Price 0.55 0.54 0.46 0.00 0.00 0.00 0.00 -
P/RPS 1.23 0.31 0.32 0.00 0.00 0.00 0.00 -
P/EPS 23.91 6.51 6.55 0.00 0.00 0.00 0.00 -
EY 4.18 15.35 15.26 0.00 0.00 0.00 0.00 -
DY 3.64 3.70 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.73 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 19/05/05 25/02/05 28/01/05 - - -
Price 0.54 0.55 0.50 0.49 0.00 0.00 0.00 -
P/RPS 1.21 0.31 0.35 0.31 0.00 0.00 0.00 -
P/EPS 23.48 6.63 7.12 5.92 0.00 0.00 0.00 -
EY 4.26 15.07 14.04 16.90 0.00 0.00 0.00 -
DY 3.70 3.64 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.87 0.79 1.04 0.00 0.00 0.00 -

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