[FSBM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -21.86%
YoY- 7.19%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 39,043 19,281 5,695 56,098 40,767 29,747 11,816 121.68%
PBT -14,032 -12,488 -7,618 -5,280 -4,889 -1,113 27 -
Tax 229 1,006 670 -1,170 -404 1,113 -27 -
NP -13,803 -11,482 -6,948 -6,450 -5,293 0 0 -
-
NP to SH -13,803 -11,482 -7,546 -6,450 -5,293 -1,599 -156 1880.22%
-
Tax Rate - - - - - - 100.00% -
Total Cost 52,846 30,763 12,643 62,548 46,060 29,747 11,816 171.20%
-
Net Worth 47,561 49,610 58,901 60,868 61,368 64,879 67,079 -20.46%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,841 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 47,561 49,610 58,901 60,868 61,368 64,879 67,079 -20.46%
NOSH 51,141 51,144 55,567 51,149 51,140 51,086 51,999 -1.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -35.35% -59.55% -122.00% -11.50% -12.98% 0.00% 0.00% -
ROE -29.02% -23.14% -12.81% -10.60% -8.63% -2.46% -0.23% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 76.34 37.70 10.25 109.67 79.72 58.23 22.72 124.16%
EPS -26.99 -22.45 -13.58 -12.61 -10.35 -3.13 -0.30 1902.31%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 0.93 0.97 1.06 1.19 1.20 1.27 1.29 -19.58%
Adjusted Per Share Value based on latest NOSH - 51,194
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.89 3.90 1.15 11.34 8.24 6.01 2.39 121.54%
EPS -2.79 -2.32 -1.53 -1.30 -1.07 -0.32 -0.03 1947.03%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.0962 0.1003 0.1191 0.1231 0.1241 0.1312 0.1356 -20.43%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.43 1.54 1.57 1.70 1.72 1.91 2.38 -
P/RPS 1.87 4.09 15.32 1.55 2.16 3.28 10.47 -68.25%
P/EPS -5.30 -6.86 -11.56 -13.48 -16.62 -61.02 -793.33 -96.44%
EY -18.87 -14.58 -8.65 -7.42 -6.02 -1.64 -0.13 2653.62%
DY 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
P/NAPS 1.54 1.59 1.48 1.43 1.43 1.50 1.84 -11.17%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 25/08/03 26/05/03 28/02/03 25/11/02 29/08/02 28/05/02 -
Price 1.34 1.63 1.55 1.55 1.72 2.00 2.12 -
P/RPS 1.76 4.32 15.12 1.41 2.16 3.43 9.33 -67.07%
P/EPS -4.96 -7.26 -11.41 -12.29 -16.62 -63.90 -706.67 -96.32%
EY -20.14 -13.77 -8.76 -8.14 -6.02 -1.57 -0.14 2637.21%
DY 0.00 0.00 0.00 2.32 0.00 0.00 0.00 -
P/NAPS 1.44 1.68 1.46 1.30 1.43 1.57 1.64 -8.29%

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