[FSBM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.59%
YoY- -102.68%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 6,100 7,603 8,826 7,881 10,407 14,442 23,490 -59.19%
PBT -20,319 -22,049 -26,577 -26,674 -24,692 -17,397 -13,613 30.51%
Tax 3,156 -122 -41 -81 -147 330 -3 -
NP -17,163 -22,171 -26,618 -26,755 -24,839 -17,067 -13,616 16.63%
-
NP to SH -17,406 -22,579 -27,026 -27,163 -25,247 -17,067 -13,616 17.73%
-
Tax Rate - - - - - - - -
Total Cost 23,263 29,774 35,444 34,636 35,246 31,509 37,106 -26.68%
-
Net Worth 20,851 37,074 34,225 35,494 39,234 55,913 60,737 -50.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 20,851 37,074 34,225 35,494 39,234 55,913 60,737 -50.87%
NOSH 54,873 61,250 53,653 53,778 53,745 53,763 53,749 1.38%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -281.36% -291.61% -301.59% -339.49% -238.68% -118.18% -57.97% -
ROE -83.47% -60.90% -78.96% -76.53% -64.35% -30.52% -22.42% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.12 12.41 16.45 14.65 19.36 26.86 43.70 -59.74%
EPS -31.72 -36.86 -50.37 -50.51 -46.98 -31.74 -25.33 16.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.6053 0.6379 0.66 0.73 1.04 1.13 -51.54%
Adjusted Per Share Value based on latest NOSH - 53,778
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.24 1.54 1.79 1.60 2.11 2.93 4.76 -59.11%
EPS -3.53 -4.58 -5.48 -5.51 -5.12 -3.46 -2.76 17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0752 0.0694 0.072 0.0795 0.1134 0.1231 -50.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.27 0.23 0.30 0.35 0.35 0.55 0.32 -
P/RPS 2.43 1.85 1.82 2.39 1.81 2.05 0.73 122.45%
P/EPS -0.85 -0.62 -0.60 -0.69 -0.75 -1.73 -1.26 -23.02%
EY -117.48 -160.28 -167.91 -144.31 -134.21 -57.72 -79.16 30.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.38 0.47 0.53 0.48 0.53 0.28 85.63%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 26/08/11 26/05/11 23/02/11 23/11/10 26/08/10 -
Price 0.34 0.26 0.31 0.38 0.36 0.44 0.28 -
P/RPS 3.06 2.09 1.88 2.59 1.86 1.64 0.64 183.00%
P/EPS -1.07 -0.71 -0.62 -0.75 -0.77 -1.39 -1.11 -2.41%
EY -93.29 -141.78 -162.49 -132.92 -130.49 -72.15 -90.47 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.43 0.49 0.58 0.49 0.42 0.25 132.61%

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