[FSBM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.81%
YoY- 37.17%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 13,271 18,332 9,889 19,762 13,586 5,695 15,331 -9.17%
PBT 506 210 -5,308 -1,544 -4,870 -7,618 -391 -
Tax -295 -1,396 -153 -777 336 670 -766 -47.09%
NP 211 -1,186 -5,461 -2,321 -4,534 -6,948 -1,157 -
-
NP to SH 211 -1,186 -5,461 -2,321 -4,534 -7,546 -1,157 -
-
Tax Rate 58.30% 664.76% - - - - - -
Total Cost 13,060 19,518 15,350 22,083 18,120 12,643 16,488 -14.40%
-
Net Worth 55,065 54,699 41,949 47,544 49,638 58,901 60,921 -6.52%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 55,065 54,699 41,949 47,544 49,638 58,901 60,921 -6.52%
NOSH 51,463 51,120 51,157 51,123 51,173 55,567 51,194 0.35%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.59% -6.47% -55.22% -11.74% -33.37% -122.00% -7.55% -
ROE 0.38% -2.17% -13.02% -4.88% -9.13% -12.81% -1.90% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.79 35.86 19.33 38.66 26.55 10.25 29.95 -9.49%
EPS 0.41 -2.32 -10.68 -4.54 -8.86 -13.58 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 0.82 0.93 0.97 1.06 1.19 -6.84%
Adjusted Per Share Value based on latest NOSH - 51,123
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.59 3.58 1.93 3.86 2.65 1.11 2.99 -9.13%
EPS 0.04 -0.23 -1.07 -0.45 -0.89 -1.47 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.1068 0.0819 0.0928 0.0969 0.115 0.1189 -6.50%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.16 1.10 1.39 1.43 1.54 1.57 1.70 -
P/RPS 4.50 3.07 7.19 3.70 5.80 15.32 5.68 -14.39%
P/EPS 282.93 -47.41 -13.02 -31.50 -17.38 -11.56 -75.22 -
EY 0.35 -2.11 -7.68 -3.17 -5.75 -8.65 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.03 1.70 1.54 1.59 1.48 1.43 -17.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 26/05/03 28/02/03 -
Price 1.10 1.18 1.19 1.34 1.63 1.55 1.55 -
P/RPS 4.27 3.29 6.16 3.47 6.14 15.12 5.18 -12.09%
P/EPS 268.29 -50.86 -11.15 -29.52 -18.40 -11.41 -68.58 -
EY 0.37 -1.97 -8.97 -3.39 -5.44 -8.76 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 1.45 1.44 1.68 1.46 1.30 -14.38%

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