[FSBM] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -18.96%
YoY- -262.79%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 56,098 50,313 47,273 38,780 43,997 56,700 60,150 -4.53%
PBT -5,280 -7,771 -8,030 -7,969 -6,658 -586 2,643 -
Tax -1,170 -501 -614 768 1,000 733 1,570 -
NP -6,450 -8,272 -8,644 -7,201 -5,658 147 4,213 -
-
NP to SH -6,225 -8,047 -8,419 -8,268 -6,950 -1,145 2,516 -
-
Tax Rate - - - - - - -59.40% -
Total Cost 62,548 58,585 55,917 45,981 49,655 56,553 55,937 7.70%
-
Net Worth 60,921 61,396 64,986 67,079 68,076 70,579 73,536 -11.76%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,841 1,841 - - - 2,355 2,355 -15.10%
Div Payout % 0.00% 0.00% - - - 0.00% 93.60% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 60,921 61,396 64,986 67,079 68,076 70,579 73,536 -11.76%
NOSH 51,194 51,163 51,170 51,999 51,185 51,144 51,067 0.16%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -11.50% -16.44% -18.29% -18.57% -12.86% 0.26% 7.00% -
ROE -10.22% -13.11% -12.96% -12.33% -10.21% -1.62% 3.42% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 109.58 98.34 92.38 74.58 85.96 110.86 117.79 -4.68%
EPS -12.16 -15.73 -16.45 -15.90 -13.58 -2.24 4.93 -
DPS 3.60 3.60 0.00 0.00 0.00 4.60 4.61 -15.16%
NAPS 1.19 1.20 1.27 1.29 1.33 1.38 1.44 -11.90%
Adjusted Per Share Value based on latest NOSH - 51,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.98 9.85 9.25 7.59 8.61 11.10 11.77 -4.51%
EPS -1.22 -1.58 -1.65 -1.62 -1.36 -0.22 0.49 -
DPS 0.36 0.36 0.00 0.00 0.00 0.46 0.46 -15.03%
NAPS 0.1193 0.1202 0.1272 0.1313 0.1333 0.1382 0.1439 -11.71%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.70 1.72 1.91 2.38 2.58 2.30 2.78 -
P/RPS 1.55 1.75 2.07 3.19 3.00 2.07 2.36 -24.38%
P/EPS -13.98 -10.94 -11.61 -14.97 -19.00 -102.74 56.43 -
EY -7.15 -9.14 -8.61 -6.68 -5.26 -0.97 1.77 -
DY 2.12 2.09 0.00 0.00 0.00 2.00 1.66 17.65%
P/NAPS 1.43 1.43 1.50 1.84 1.94 1.67 1.93 -18.07%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 25/11/02 29/08/02 28/05/02 27/02/02 26/11/01 17/08/01 -
Price 1.55 1.72 2.00 2.12 2.40 2.26 2.72 -
P/RPS 1.41 1.75 2.16 2.84 2.79 2.04 2.31 -27.97%
P/EPS -12.75 -10.94 -12.16 -13.33 -17.68 -100.95 55.21 -
EY -7.84 -9.14 -8.23 -7.50 -5.66 -0.99 1.81 -
DY 2.32 2.09 0.00 0.00 0.00 2.04 1.70 22.96%
P/NAPS 1.30 1.43 1.57 1.64 1.80 1.64 1.89 -22.02%

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