[FSBM] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -23.34%
YoY- -94.0%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 61,569 48,932 54,374 45,632 49,977 56,098 50,313 14.39%
PBT -11,512 -19,340 -14,423 -16,655 -12,925 -5,280 -7,771 29.92%
Tax -1,990 76 -537 322 -317 -1,170 -501 150.59%
NP -13,502 -19,264 -14,960 -16,333 -13,242 -6,450 -8,272 38.58%
-
NP to SH -13,502 -19,264 -14,960 -16,333 -13,242 -6,225 -8,047 41.15%
-
Tax Rate - - - - - - - -
Total Cost 75,071 68,196 69,334 61,965 63,219 62,548 58,585 17.95%
-
Net Worth 54,699 41,949 47,544 49,638 58,901 60,921 61,396 -7.40%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 1,841 1,841 1,841 1,841 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 54,699 41,949 47,544 49,638 58,901 60,921 61,396 -7.40%
NOSH 51,120 51,157 51,123 51,173 55,567 51,194 51,163 -0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -21.93% -39.37% -27.51% -35.79% -26.50% -11.50% -16.44% -
ROE -24.68% -45.92% -31.47% -32.90% -22.48% -10.22% -13.11% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 120.44 95.65 106.36 89.17 89.94 109.58 98.34 14.45%
EPS -26.41 -37.66 -29.26 -31.92 -23.83 -12.16 -15.73 41.21%
DPS 0.00 0.00 0.00 3.60 3.31 3.60 3.60 -
NAPS 1.07 0.82 0.93 0.97 1.06 1.19 1.20 -7.35%
Adjusted Per Share Value based on latest NOSH - 51,173
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.02 9.55 10.61 8.91 9.76 10.95 9.82 14.41%
EPS -2.64 -3.76 -2.92 -3.19 -2.59 -1.22 -1.57 41.36%
DPS 0.00 0.00 0.00 0.36 0.36 0.36 0.36 -
NAPS 0.1068 0.0819 0.0928 0.0969 0.115 0.1189 0.1199 -7.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.10 1.39 1.43 1.54 1.57 1.70 1.72 -
P/RPS 0.91 1.45 1.34 1.73 1.75 1.55 1.75 -35.30%
P/EPS -4.16 -3.69 -4.89 -4.83 -6.59 -13.98 -10.94 -47.48%
EY -24.01 -27.09 -20.46 -20.73 -15.18 -7.15 -9.14 90.27%
DY 0.00 0.00 0.00 2.34 2.11 2.12 2.09 -
P/NAPS 1.03 1.70 1.54 1.59 1.48 1.43 1.43 -19.63%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 20/11/03 25/08/03 26/05/03 28/02/03 25/11/02 -
Price 1.18 1.19 1.34 1.63 1.55 1.55 1.72 -
P/RPS 0.98 1.24 1.26 1.83 1.72 1.41 1.75 -32.03%
P/EPS -4.47 -3.16 -4.58 -5.11 -6.50 -12.75 -10.94 -44.90%
EY -22.38 -31.64 -21.84 -19.58 -15.37 -7.84 -9.14 81.56%
DY 0.00 0.00 0.00 2.21 2.14 2.32 2.09 -
P/NAPS 1.10 1.45 1.44 1.68 1.46 1.30 1.43 -16.03%

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