[FSBM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.79%
YoY- 91.51%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 15,362 63,492 43,783 31,603 18,332 48,932 39,043 -46.27%
PBT 1,654 5,777 -1,214 716 210 -19,340 -14,032 -
Tax 91 -2,672 -1,605 -1,691 -1,396 76 229 -45.91%
NP 1,745 3,105 -2,819 -975 -1,186 -19,264 -13,803 -
-
NP to SH 1,745 3,105 -2,819 -975 -1,186 -19,264 -13,803 -
-
Tax Rate -5.50% 46.25% - 236.17% 664.76% - - -
Total Cost 13,617 60,387 46,602 32,578 19,518 68,196 52,846 -59.47%
-
Net Worth 60,895 58,826 53,105 54,620 54,699 42,451 47,561 17.89%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 60,895 58,826 53,105 54,620 54,699 42,451 47,561 17.89%
NOSH 51,173 51,153 51,161 51,047 51,120 51,146 51,141 0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.36% 4.89% -6.44% -3.09% -6.47% -39.37% -35.35% -
ROE 2.87% 5.28% -5.31% -1.79% -2.17% -45.38% -29.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.02 124.12 85.58 61.91 35.86 95.67 76.34 -46.29%
EPS 3.41 6.07 -5.51 -1.91 -2.32 -37.66 -26.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.038 1.07 1.07 0.83 0.93 17.84%
Adjusted Per Share Value based on latest NOSH - 51,463
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.00 12.39 8.55 6.17 3.58 9.55 7.62 -46.25%
EPS 0.34 0.61 -0.55 -0.19 -0.23 -3.76 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1148 0.1037 0.1066 0.1068 0.0829 0.0928 17.94%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.20 0.82 1.11 1.16 1.10 1.39 1.43 -
P/RPS 4.00 0.66 1.30 1.87 3.07 1.45 1.87 65.93%
P/EPS 35.19 13.51 -20.15 -60.73 -47.41 -3.69 -5.30 -
EY 2.84 7.40 -4.96 -1.65 -2.11 -27.10 -18.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.71 1.07 1.08 1.03 1.67 1.54 -24.49%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 22/02/05 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 -
Price 1.00 1.25 1.05 1.10 1.18 1.19 1.34 -
P/RPS 3.33 1.01 1.23 1.78 3.29 1.24 1.76 52.91%
P/EPS 29.33 20.59 -19.06 -57.59 -50.86 -3.16 -4.96 -
EY 3.41 4.86 -5.25 -1.74 -1.97 -31.65 -20.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.09 1.01 1.03 1.10 1.43 1.44 -30.16%

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