[FSBM] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 78.28%
YoY- 84.28%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 20,740 12,180 13,271 18,332 9,889 19,762 13,586 32.41%
PBT 6,991 -1,930 506 210 -5,308 -1,544 -4,870 -
Tax -1,067 86 -295 -1,396 -153 -777 336 -
NP 5,924 -1,844 211 -1,186 -5,461 -2,321 -4,534 -
-
NP to SH 5,924 -1,844 211 -1,186 -5,461 -2,321 -4,534 -
-
Tax Rate 15.26% - 58.30% 664.76% - - - -
Total Cost 14,816 14,024 13,060 19,518 15,350 22,083 18,120 -12.50%
-
Net Worth 58,830 53,021 55,065 54,699 41,949 47,544 49,638 11.93%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 58,830 53,021 55,065 54,699 41,949 47,544 49,638 11.93%
NOSH 51,157 51,080 51,463 51,120 51,157 51,123 51,173 -0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 28.56% -15.14% 1.59% -6.47% -55.22% -11.74% -33.37% -
ROE 10.07% -3.48% 0.38% -2.17% -13.02% -4.88% -9.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 40.54 23.84 25.79 35.86 19.33 38.66 26.55 32.43%
EPS 11.58 -3.61 0.41 -2.32 -10.68 -4.54 -8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.038 1.07 1.07 0.82 0.93 0.97 11.95%
Adjusted Per Share Value based on latest NOSH - 51,120
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.19 2.46 2.68 3.71 2.00 4.00 2.75 32.24%
EPS 1.20 -0.37 0.04 -0.24 -1.10 -0.47 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.1072 0.1113 0.1106 0.0848 0.0961 0.1004 11.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.82 1.11 1.16 1.10 1.39 1.43 1.54 -
P/RPS 2.02 4.66 4.50 3.07 7.19 3.70 5.80 -50.34%
P/EPS 7.08 -30.75 282.93 -47.41 -13.02 -31.50 -17.38 -
EY 14.12 -3.25 0.35 -2.11 -7.68 -3.17 -5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.07 1.08 1.03 1.70 1.54 1.59 -41.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 -
Price 1.25 1.05 1.10 1.18 1.19 1.34 1.63 -
P/RPS 3.08 4.40 4.27 3.29 6.16 3.47 6.14 -36.73%
P/EPS 10.79 -29.09 268.29 -50.86 -11.15 -29.52 -18.40 -
EY 9.26 -3.44 0.37 -1.97 -8.97 -3.39 -5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.01 1.03 1.10 1.45 1.44 1.68 -24.95%

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