[FSBM] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 29.91%
YoY- -1.96%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 64,523 53,672 61,254 61,569 48,932 54,374 45,632 25.84%
PBT 5,777 -6,522 -6,136 -11,512 -19,340 -14,423 -16,655 -
Tax -2,672 -1,758 -2,621 -1,990 76 -537 322 -
NP 3,105 -8,280 -8,757 -13,502 -19,264 -14,960 -16,333 -
-
NP to SH 3,105 -8,280 -8,757 -13,502 -19,264 -14,960 -16,333 -
-
Tax Rate 46.25% - - - - - - -
Total Cost 61,418 61,952 70,011 75,071 68,196 69,334 61,965 -0.58%
-
Net Worth 58,830 53,021 55,065 54,699 41,949 47,544 49,638 11.93%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - 1,841 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 58,830 53,021 55,065 54,699 41,949 47,544 49,638 11.93%
NOSH 51,157 51,080 51,463 51,120 51,157 51,123 51,173 -0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.81% -15.43% -14.30% -21.93% -39.37% -27.51% -35.79% -
ROE 5.28% -15.62% -15.90% -24.68% -45.92% -31.47% -32.90% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.13 105.07 119.02 120.44 95.65 106.36 89.17 25.87%
EPS 6.07 -16.21 -17.02 -26.41 -37.66 -29.26 -31.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
NAPS 1.15 1.038 1.07 1.07 0.82 0.93 0.97 11.95%
Adjusted Per Share Value based on latest NOSH - 51,120
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.05 10.85 12.39 12.45 9.89 10.99 9.23 25.83%
EPS 0.63 -1.67 -1.77 -2.73 -3.90 -3.02 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.119 0.1072 0.1113 0.1106 0.0848 0.0961 0.1004 11.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.82 1.11 1.16 1.10 1.39 1.43 1.54 -
P/RPS 0.65 1.06 0.97 0.91 1.45 1.34 1.73 -47.77%
P/EPS 13.51 -6.85 -6.82 -4.16 -3.69 -4.89 -4.83 -
EY 7.40 -14.60 -14.67 -24.01 -27.09 -20.46 -20.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 0.71 1.07 1.08 1.03 1.70 1.54 1.59 -41.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 -
Price 1.25 1.05 1.10 1.18 1.19 1.34 1.63 -
P/RPS 0.99 1.00 0.92 0.98 1.24 1.26 1.83 -33.48%
P/EPS 20.59 -6.48 -6.46 -4.47 -3.16 -4.58 -5.11 -
EY 4.86 -15.44 -15.47 -22.38 -31.64 -21.84 -19.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.21 -
P/NAPS 1.09 1.01 1.03 1.10 1.45 1.44 1.68 -24.95%

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