[FSBM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -107.29%
YoY- 39.24%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,431 3,577 29,556 23,916 13,497 7,826 51,872 -72.71%
PBT -2,586 -1,035 -12,987 -3,937 -1,960 -586 -9,190 -57.15%
Tax -106 -66 -7 -354 -110 -107 -86 15.00%
NP -2,692 -1,101 -12,994 -4,291 -2,070 -693 -9,276 -56.26%
-
NP to SH -2,692 -1,101 -12,994 -4,291 -2,070 -693 -9,355 -56.51%
-
Tax Rate - - - - - - - -
Total Cost 10,123 4,678 42,550 28,207 15,567 8,519 61,148 -69.94%
-
Net Worth 60,717 62,300 62,866 70,441 74,197 75,209 75,910 -13.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 60,717 62,300 62,866 70,441 74,197 75,209 75,910 -13.86%
NOSH 53,732 53,707 53,732 53,771 53,766 53,720 54,611 -1.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -36.23% -30.78% -43.96% -17.94% -15.34% -8.86% -17.88% -
ROE -4.43% -1.77% -20.67% -6.09% -2.79% -0.92% -12.32% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.83 6.66 55.01 44.48 25.10 14.57 94.98 -72.42%
EPS -5.01 -2.05 -24.18 -7.98 -3.85 -1.29 -17.13 -56.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.16 1.17 1.31 1.38 1.40 1.39 -12.92%
Adjusted Per Share Value based on latest NOSH - 53,777
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.45 0.70 5.77 4.67 2.63 1.53 10.13 -72.73%
EPS -0.53 -0.21 -2.54 -0.84 -0.40 -0.14 -1.83 -56.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1216 0.1227 0.1375 0.1448 0.1468 0.1482 -13.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.32 0.38 0.39 0.47 0.51 0.44 0.60 -
P/RPS 2.31 5.71 0.71 1.06 2.03 3.02 0.63 138.34%
P/EPS -6.39 -18.54 -1.61 -5.89 -13.25 -34.11 -3.50 49.54%
EY -15.66 -5.39 -62.01 -16.98 -7.55 -2.93 -28.55 -33.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.33 0.36 0.37 0.31 0.43 -24.93%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 27/02/09 -
Price 0.28 0.32 0.44 0.44 0.41 0.58 0.53 -
P/RPS 2.02 4.80 0.80 0.99 1.63 3.98 0.56 135.75%
P/EPS -5.59 -15.61 -1.82 -5.51 -10.65 -44.96 -3.09 48.63%
EY -17.89 -6.41 -54.96 -18.14 -9.39 -2.22 -32.32 -32.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.38 0.34 0.30 0.41 0.38 -24.41%

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