[FSBM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 210.15%
YoY- 116.12%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM'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 54,075 37,663 15,362 63,492 43,783 31,603 18,332 105.54%
PBT 6,896 4,255 1,654 5,777 -1,214 716 210 923.28%
Tax -33 -33 91 -2,672 -1,605 -1,691 -1,396 -91.74%
NP 6,863 4,222 1,745 3,105 -2,819 -975 -1,186 -
-
NP to SH 6,970 4,339 1,745 3,105 -2,819 -975 -1,186 -
-
Tax Rate 0.48% 0.78% -5.50% 46.25% - 236.17% 664.76% -
Total Cost 47,212 33,441 13,617 60,387 46,602 32,578 19,518 80.09%
-
Net Worth 64,944 63,447 60,895 58,826 53,105 54,620 54,699 12.11%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,534 - - - - - - -
Div Payout % 22.01% - - - - - - -
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 64,944 63,447 60,895 58,826 53,105 54,620 54,699 12.11%
NOSH 51,137 51,167 51,173 51,153 51,161 51,047 51,120 0.02%
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 12.69% 11.21% 11.36% 4.89% -6.44% -3.09% -6.47% -
ROE 10.73% 6.84% 2.87% 5.28% -5.31% -1.79% -2.17% -
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 105.74 73.61 30.02 124.12 85.58 61.91 35.86 105.49%
EPS 13.63 8.48 3.41 6.07 -5.51 -1.91 -2.32 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.24 1.19 1.15 1.038 1.07 1.07 12.09%
Adjusted Per Share Value based on latest NOSH - 51,157
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.56 7.35 3.00 12.39 8.55 6.17 3.58 105.54%
EPS 1.36 0.85 0.34 0.61 -0.55 -0.19 -0.23 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1268 0.1239 0.1189 0.1148 0.1037 0.1066 0.1068 12.11%
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 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.97 0.99 1.20 0.82 1.11 1.16 1.10 -
P/RPS 0.92 1.34 4.00 0.66 1.30 1.87 3.07 -55.18%
P/EPS 7.12 11.67 35.19 13.51 -20.15 -60.73 -47.41 -
EY 14.05 8.57 2.84 7.40 -4.96 -1.65 -2.11 -
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 1.01 0.71 1.07 1.08 1.03 -18.32%
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 24/11/05 22/08/05 25/05/05 22/02/05 26/11/04 25/08/04 26/05/04 -
Price 0.97 1.00 1.00 1.25 1.05 1.10 1.18 -
P/RPS 0.92 1.36 3.33 1.01 1.23 1.78 3.29 -57.20%
P/EPS 7.12 11.79 29.33 20.59 -19.06 -57.59 -50.86 -
EY 14.05 8.48 3.41 4.86 -5.25 -1.74 -1.97 -
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.84 1.09 1.01 1.03 1.10 -21.82%

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