[FSBM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.41%
YoY- -85.91%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 61,254 61,569 48,932 54,374 45,632 49,977 56,098 6.04%
PBT -6,136 -11,512 -19,340 -14,423 -16,655 -12,925 -5,280 10.54%
Tax -2,621 -1,990 76 -537 322 -317 -1,170 71.29%
NP -8,757 -13,502 -19,264 -14,960 -16,333 -13,242 -6,450 22.63%
-
NP to SH -8,757 -13,502 -19,264 -14,960 -16,333 -13,242 -6,225 25.57%
-
Tax Rate - - - - - - - -
Total Cost 70,011 75,071 68,196 69,334 61,965 63,219 62,548 7.81%
-
Net Worth 55,065 54,699 41,949 47,544 49,638 58,901 60,921 -6.52%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - 1,841 1,841 1,841 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 55,065 54,699 41,949 47,544 49,638 58,901 60,921 -6.52%
NOSH 51,463 51,120 51,157 51,123 51,173 55,567 51,194 0.35%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -14.30% -21.93% -39.37% -27.51% -35.79% -26.50% -11.50% -
ROE -15.90% -24.68% -45.92% -31.47% -32.90% -22.48% -10.22% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 119.02 120.44 95.65 106.36 89.17 89.94 109.58 5.66%
EPS -17.02 -26.41 -37.66 -29.26 -31.92 -23.83 -12.16 25.15%
DPS 0.00 0.00 0.00 0.00 3.60 3.31 3.60 -
NAPS 1.07 1.07 0.82 0.93 0.97 1.06 1.19 -6.84%
Adjusted Per Share Value based on latest NOSH - 51,123
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.96 12.02 9.55 10.61 8.91 9.76 10.95 6.06%
EPS -1.71 -2.64 -3.76 -2.92 -3.19 -2.59 -1.22 25.26%
DPS 0.00 0.00 0.00 0.00 0.36 0.36 0.36 -
NAPS 0.1075 0.1068 0.0819 0.0928 0.0969 0.115 0.1189 -6.50%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.16 1.10 1.39 1.43 1.54 1.57 1.70 -
P/RPS 0.97 0.91 1.45 1.34 1.73 1.75 1.55 -26.85%
P/EPS -6.82 -4.16 -3.69 -4.89 -4.83 -6.59 -13.98 -38.05%
EY -14.67 -24.01 -27.09 -20.46 -20.73 -15.18 -7.15 61.53%
DY 0.00 0.00 0.00 0.00 2.34 2.11 2.12 -
P/NAPS 1.08 1.03 1.70 1.54 1.59 1.48 1.43 -17.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 26/05/03 28/02/03 -
Price 1.10 1.18 1.19 1.34 1.63 1.55 1.55 -
P/RPS 0.92 0.98 1.24 1.26 1.83 1.72 1.41 -24.79%
P/EPS -6.46 -4.47 -3.16 -4.58 -5.11 -6.50 -12.75 -36.47%
EY -15.47 -22.38 -31.64 -21.84 -19.58 -15.37 -7.84 57.38%
DY 0.00 0.00 0.00 0.00 2.21 2.14 2.32 -
P/NAPS 1.03 1.10 1.45 1.44 1.68 1.46 1.30 -14.38%

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