[FSBM] QoQ 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- 68.68%
YoY- 61.16%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,762 13,586 5,695 15,331 11,020 17,931 11,816 40.85%
PBT -1,544 -4,870 -7,618 -391 -3,776 -1,140 27 -
Tax -777 336 670 -766 82 1,140 -27 837.16%
NP -2,321 -4,534 -6,948 -1,157 -3,694 0 0 -
-
NP to SH -2,321 -4,534 -7,546 -1,157 -3,694 -1,443 -156 503.93%
-
Tax Rate - - - - - - 100.00% -
Total Cost 22,083 18,120 12,643 16,488 14,714 17,931 11,816 51.66%
-
Net Worth 47,544 49,638 58,901 60,921 61,396 64,986 67,079 -20.48%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 47,544 49,638 58,901 60,921 61,396 64,986 67,079 -20.48%
NOSH 51,123 51,173 55,567 51,194 51,163 51,170 51,999 -1.12%
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 -11.74% -33.37% -122.00% -7.55% -33.52% 0.00% 0.00% -
ROE -4.88% -9.13% -12.81% -1.90% -6.02% -2.22% -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 38.66 26.55 10.25 29.95 21.54 35.04 22.72 42.48%
EPS -4.54 -8.86 -13.58 -2.26 -7.22 -2.82 -0.30 510.80%
DPS 0.00 0.00 0.00 0.00 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 3.86 2.65 1.11 2.99 2.15 3.50 2.31 40.77%
EPS -0.45 -0.89 -1.47 -0.23 -0.72 -0.28 -0.03 507.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0928 0.0969 0.115 0.1189 0.1199 0.1269 0.131 -20.51%
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 3.70 5.80 15.32 5.68 7.99 5.45 10.47 -49.98%
P/EPS -31.50 -17.38 -11.56 -75.22 -23.82 -67.73 -793.33 -88.33%
EY -3.17 -5.75 -8.65 -1.33 -4.20 -1.48 -0.13 739.26%
DY 0.00 0.00 0.00 0.00 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 3.47 6.14 15.12 5.18 7.99 5.71 9.33 -48.25%
P/EPS -29.52 -18.40 -11.41 -68.58 -23.82 -70.92 -706.67 -87.93%
EY -3.39 -5.44 -8.76 -1.46 -4.20 -1.41 -0.14 735.35%
DY 0.00 0.00 0.00 0.00 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