[FSBM] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 35.14%
YoY- 46.38%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 61,553 64,523 53,672 61,254 61,569 48,932 54,374 8.61%
PBT 7,221 5,777 -6,522 -6,136 -11,512 -19,340 -14,423 -
Tax -1,185 -2,672 -1,758 -2,621 -1,990 76 -537 69.41%
NP 6,036 3,105 -8,280 -8,757 -13,502 -19,264 -14,960 -
-
NP to SH 6,036 3,105 -8,280 -8,757 -13,502 -19,264 -14,960 -
-
Tax Rate 16.41% 46.25% - - - - - -
Total Cost 55,517 61,418 61,952 70,011 75,071 68,196 69,334 -13.75%
-
Net Worth 60,895 58,830 53,021 55,065 54,699 41,949 47,544 17.92%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 60,895 58,830 53,021 55,065 54,699 41,949 47,544 17.92%
NOSH 51,173 51,157 51,080 51,463 51,120 51,157 51,123 0.06%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.81% 4.81% -15.43% -14.30% -21.93% -39.37% -27.51% -
ROE 9.91% 5.28% -15.62% -15.90% -24.68% -45.92% -31.47% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 120.28 126.13 105.07 119.02 120.44 95.65 106.36 8.53%
EPS 11.80 6.07 -16.21 -17.02 -26.41 -37.66 -29.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.038 1.07 1.07 0.82 0.93 17.84%
Adjusted Per Share Value based on latest NOSH - 51,463
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.02 12.60 10.48 11.96 12.02 9.55 10.61 8.66%
EPS 1.18 0.61 -1.62 -1.71 -2.64 -3.76 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1148 0.1035 0.1075 0.1068 0.0819 0.0928 17.94%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.20 0.82 1.11 1.16 1.10 1.39 1.43 -
P/RPS 1.00 0.65 1.06 0.97 0.91 1.45 1.34 -17.71%
P/EPS 10.17 13.51 -6.85 -6.82 -4.16 -3.69 -4.89 -
EY 9.83 7.40 -14.60 -14.67 -24.01 -27.09 -20.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.71 1.07 1.08 1.03 1.70 1.54 -24.49%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 22/02/05 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 -
Price 1.00 1.25 1.05 1.10 1.18 1.19 1.34 -
P/RPS 0.83 0.99 1.00 0.92 0.98 1.24 1.26 -24.27%
P/EPS 8.48 20.59 -6.48 -6.46 -4.47 -3.16 -4.58 -
EY 11.80 4.86 -15.44 -15.47 -22.38 -31.64 -21.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.09 1.01 1.03 1.10 1.45 1.44 -30.16%

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