[FSBM] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.36%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,972 2,755 7,880 7,254 6,331 10,715 6,100 -38.10%
PBT -6,093 -8,151 -8,939 -20,933 -21,006 -19,640 -20,319 -55.23%
Tax 37 46 46 3,158 3,166 3,156 3,156 -94.85%
NP -6,056 -8,105 -8,893 -17,775 -17,840 -16,484 -17,163 -50.09%
-
NP to SH -6,056 -8,115 -8,903 -18,028 -18,093 -16,727 -17,406 -50.56%
-
Tax Rate - - - - - - - -
Total Cost 9,028 10,860 16,773 25,029 24,171 27,199 23,263 -46.82%
-
Net Worth 27,348 28,396 24,351 24,238 27,169 53,747 20,851 19.84%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 27,348 28,396 24,351 24,238 27,169 53,747 20,851 19.84%
NOSH 118,906 118,320 93,659 86,567 93,687 53,747 54,873 67.53%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -203.77% -294.19% -112.86% -245.04% -281.79% -153.84% -281.36% -
ROE -22.14% -28.58% -36.56% -74.38% -66.59% -31.12% -83.47% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.50 2.33 8.41 8.38 6.76 19.94 11.12 -63.06%
EPS -5.09 -6.86 -9.51 -20.83 -19.31 -31.12 -31.72 -70.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.26 0.28 0.29 1.00 0.38 -28.46%
Adjusted Per Share Value based on latest NOSH - 86,567
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.58 0.54 1.54 1.42 1.24 2.10 1.19 -38.09%
EPS -1.19 -1.59 -1.74 -3.53 -3.54 -3.27 -3.41 -50.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0535 0.0556 0.0477 0.0474 0.0532 0.1052 0.0408 19.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.26 0.20 0.26 0.22 0.30 0.31 0.27 -
P/RPS 10.40 8.59 3.09 2.63 4.44 1.55 2.43 163.83%
P/EPS -5.10 -2.92 -2.74 -1.06 -1.55 -1.00 -0.85 230.55%
EY -19.59 -34.29 -36.56 -94.66 -64.37 -100.39 -117.48 -69.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.83 1.00 0.79 1.03 0.31 0.71 36.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 01/03/13 27/11/12 29/08/12 30/05/12 24/02/12 -
Price 0.27 0.26 0.20 0.27 0.28 0.22 0.34 -
P/RPS 10.80 11.17 2.38 3.22 4.14 1.10 3.06 131.98%
P/EPS -5.30 -3.79 -2.10 -1.30 -1.45 -0.71 -1.07 190.86%
EY -18.86 -26.38 -47.53 -77.13 -68.97 -141.46 -93.29 -65.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.08 0.77 0.96 0.97 0.22 0.89 20.02%

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