[FSBM] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.31%
YoY- 64.96%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,029 3,173 3,445 2,245 2,972 2,755 7,880 -47.22%
PBT -11,200 -11,249 -11,417 -6,354 -6,093 -8,151 -8,939 16.26%
Tax -9 -8 -8 37 37 46 46 -
NP -11,209 -11,257 -11,425 -6,317 -6,056 -8,105 -8,893 16.73%
-
NP to SH -10,822 -10,870 -11,134 -6,317 -6,056 -8,115 -8,903 13.93%
-
Tax Rate - - - - - - - -
Total Cost 14,238 14,430 14,870 8,562 9,028 10,860 16,773 -10.37%
-
Net Worth 15,844 17,697 18,914 26,051 27,348 28,396 24,351 -24.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,844 17,697 18,914 26,051 27,348 28,396 24,351 -24.97%
NOSH 113,174 117,981 118,215 118,416 118,906 118,320 93,659 13.48%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -370.06% -354.77% -331.64% -281.38% -203.77% -294.19% -112.86% -
ROE -68.30% -61.42% -58.86% -24.25% -22.14% -28.58% -36.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.68 2.69 2.91 1.90 2.50 2.33 8.41 -53.44%
EPS -9.56 -9.21 -9.42 -5.33 -5.09 -6.86 -9.51 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.16 0.22 0.23 0.24 0.26 -33.88%
Adjusted Per Share Value based on latest NOSH - 118,416
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.61 0.64 0.70 0.46 0.60 0.56 1.60 -47.51%
EPS -2.19 -2.20 -2.26 -1.28 -1.23 -1.65 -1.81 13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0359 0.0384 0.0528 0.0555 0.0576 0.0494 -25.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.26 0.285 0.24 0.24 0.26 0.20 0.26 -
P/RPS 9.71 10.60 8.24 12.66 10.40 8.59 3.09 114.98%
P/EPS -2.72 -3.09 -2.55 -4.50 -5.10 -2.92 -2.74 -0.48%
EY -36.78 -32.33 -39.24 -22.23 -19.59 -34.29 -36.56 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.90 1.50 1.09 1.13 0.83 1.00 51.41%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 26/02/14 18/11/13 26/08/13 27/05/13 01/03/13 -
Price 0.27 0.29 0.25 0.25 0.27 0.26 0.20 -
P/RPS 10.09 10.78 8.58 13.19 10.80 11.17 2.38 162.63%
P/EPS -2.82 -3.15 -2.65 -4.69 -5.30 -3.79 -2.10 21.78%
EY -35.42 -31.77 -37.67 -21.34 -18.86 -26.38 -47.53 -17.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.93 1.56 1.14 1.17 1.08 0.77 84.83%

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