[FSBM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 86.8%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,880 7,152 6,081 5,666 6,100 5,998 5,850 21.85%
PBT -8,940 -6,319 -5,159 -2,338 -20,319 -5,704 -4,471 58.38%
Tax 36 0 0 0 3,156 8 0 -
NP -8,904 -6,319 -5,159 -2,338 -17,163 -5,696 -4,471 57.95%
-
NP to SH -7,304 -6,319 -5,159 -2,338 -17,717 -5,696 -4,471 38.50%
-
Tax Rate - - - - - - - -
Total Cost 16,784 13,471 11,240 8,004 23,263 11,694 10,321 38.08%
-
Net Worth 19,947 24,204 20,327 53,747 21,078 31,343 34,279 -30.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 19,947 24,204 20,327 53,747 21,078 31,343 34,279 -30.18%
NOSH 76,722 86,443 70,095 53,747 55,469 51,781 53,737 26.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -112.99% -88.35% -84.84% -41.26% -281.36% -94.96% -76.43% -
ROE -36.62% -26.11% -25.38% -4.35% -84.05% -18.17% -13.04% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.27 8.27 8.68 10.54 11.00 11.58 10.89 -3.81%
EPS -9.52 -7.31 -7.36 -4.35 -31.94 -11.00 -8.32 9.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.29 1.00 0.38 0.6053 0.6379 -44.87%
Adjusted Per Share Value based on latest NOSH - 53,747
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.54 1.40 1.19 1.11 1.19 1.17 1.15 21.38%
EPS -1.43 -1.24 -1.01 -0.46 -3.47 -1.11 -0.88 38.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0474 0.0398 0.1052 0.0413 0.0614 0.0671 -30.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.22 0.30 0.31 0.27 0.23 0.30 -
P/RPS 2.53 2.66 3.46 2.94 2.52 1.99 2.76 -5.61%
P/EPS -2.73 -3.01 -4.08 -7.13 -0.85 -2.09 -3.61 -16.92%
EY -36.62 -33.23 -24.53 -14.03 -117.40 -47.83 -27.73 20.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.79 1.03 0.31 0.71 0.38 0.47 65.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 01/03/13 27/11/12 29/08/12 30/05/12 24/02/12 24/11/11 26/08/11 -
Price 0.20 0.27 0.28 0.22 0.34 0.26 0.31 -
P/RPS 1.95 3.26 3.23 2.09 3.18 2.24 2.85 -22.26%
P/EPS -2.10 -3.69 -3.80 -5.06 -1.07 -2.36 -3.73 -31.69%
EY -47.60 -27.07 -26.29 -19.77 -93.23 -42.31 -26.84 46.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.96 0.97 0.22 0.89 0.43 0.49 34.97%

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