[FBMKLCI-EA] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 184.19%
YoY- -52.74%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 292 518 0 976 1,944 0 0 -
PBT 254 477 -353 922 1,893 -2,926 -3,933 -
Tax -8 -12 -9 -36 -17 -61 -260 -43.99%
NP 246 465 -362 886 1,876 -2,988 -4,193 -
-
NP to SH 246 465 -362 886 1,876 -2,988 -4,193 -
-
Tax Rate 3.15% 2.52% - 3.90% 0.90% - - -
Total Cost 45 53 362 89 68 2,988 4,193 -53.00%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11 76 73 86 294 173 - -
Div Payout % 4.52% 16.53% 0.00% 9.71% 15.69% 0.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 1,672 2,508 2,508 3,344 3,344 650 7,670 -22.40%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 84.47% 89.72% 0.00% 90.85% 96.50% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 17.46 20.68 0.00 29.19 58.13 0.00 0.00 -
EPS 14.77 18.56 -0.15 26.53 193.03 -459.65 -0.55 -
DPS 0.67 3.07 2.92 2.57 8.80 26.67 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,344
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.73 15.51 0.00 29.19 58.13 0.00 0.00 -
EPS 7.38 13.92 -10.85 26.53 193.03 -89.35 -125.40 -
DPS 0.33 2.30 2.19 2.57 8.80 5.18 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 - - - -
Price 1.78 1.64 1.345 1.47 0.00 0.00 0.00 -
P/RPS 10.19 7.93 0.00 5.04 0.00 0.00 0.00 -
P/EPS 12.07 8.84 -9.30 5.54 0.00 0.00 0.00 -
EY 8.29 11.31 -10.75 18.04 0.00 0.00 0.00 -
DY 0.37 1.87 2.17 1.75 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 29/11/11 30/11/10 20/11/09 28/11/08 30/11/07 -
Price 1.80 1.63 1.45 1.495 1.28 0.00 0.00 -
P/RPS 10.31 7.88 0.00 5.12 2.20 0.00 0.00 -
P/EPS 12.20 8.79 -10.03 5.64 2.28 0.00 0.00 -
EY 8.20 11.38 -9.97 17.74 43.83 0.00 0.00 -
DY 0.37 1.88 2.01 1.72 6.88 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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