[FSBM] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 11.76%
YoY- -43.89%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 25,307 29,556 41,647 46,651 50,972 51,875 34,144 -18.11%
PBT -13,436 -12,987 -6,307 -6,272 -7,007 -9,199 -6,594 60.79%
Tax 34 -7 -266 -47 -197 -90 1,521 -92.08%
NP -13,402 -12,994 -6,573 -6,319 -7,204 -9,289 -5,073 91.21%
-
NP to SH -13,402 -12,994 -6,573 -6,462 -7,323 -9,344 -4,996 93.17%
-
Tax Rate - - - - - - - -
Total Cost 38,709 42,550 48,220 52,970 58,176 61,164 39,217 -0.86%
-
Net Worth 62,300 62,882 70,448 74,228 75,209 75,887 78,919 -14.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 62,300 62,882 70,448 74,228 75,209 75,887 78,919 -14.59%
NOSH 53,707 53,745 53,777 53,789 53,720 54,595 54,805 -1.34%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -52.96% -43.96% -15.78% -13.55% -14.13% -17.91% -14.86% -
ROE -21.51% -20.66% -9.33% -8.71% -9.74% -12.31% -6.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 47.12 54.99 77.44 86.73 94.88 95.02 62.30 -17.00%
EPS -24.95 -24.18 -12.22 -12.01 -13.63 -17.12 -9.12 95.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 1.31 1.38 1.40 1.39 1.44 -13.43%
Adjusted Per Share Value based on latest NOSH - 53,789
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.94 5.77 8.13 9.11 9.95 10.13 6.67 -18.15%
EPS -2.62 -2.54 -1.28 -1.26 -1.43 -1.82 -0.98 92.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1228 0.1375 0.1449 0.1468 0.1481 0.1541 -14.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.38 0.39 0.47 0.51 0.44 0.60 0.64 -
P/RPS 0.81 0.71 0.61 0.59 0.46 0.63 1.03 -14.81%
P/EPS -1.52 -1.61 -3.85 -4.25 -3.23 -3.51 -7.02 -63.97%
EY -65.67 -61.99 -26.01 -23.56 -30.98 -28.53 -14.24 177.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.36 0.37 0.31 0.43 0.44 -17.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 27/02/09 27/11/08 -
Price 0.32 0.44 0.44 0.41 0.58 0.53 0.64 -
P/RPS 0.68 0.80 0.57 0.47 0.61 0.56 1.03 -24.19%
P/EPS -1.28 -1.82 -3.60 -3.41 -4.25 -3.10 -7.02 -67.87%
EY -77.98 -54.95 -27.78 -29.30 -23.50 -32.29 -14.24 211.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.34 0.30 0.41 0.38 0.44 -26.03%

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