[FSBM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 23.92%
YoY- -618.07%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 105,752 75,326 63,206 38,562 59,494 52,942 43,160 16.10%
PBT 12,862 8,510 1,432 -24,976 -2,226 518 1,988 36.48%
Tax 0 -66 -3,382 2,012 2,226 -328 -300 -
NP 12,862 8,444 -1,950 -22,964 0 190 1,688 40.25%
-
NP to SH 12,916 8,678 -1,950 -22,964 -3,198 190 1,688 40.35%
-
Tax Rate 0.00% 0.78% 236.17% - - 63.32% 15.09% -
Total Cost 92,890 66,882 65,156 61,526 59,494 52,752 41,472 14.37%
-
Net Worth 74,158 63,447 54,620 49,610 64,879 72,000 73,259 0.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,089 - - - - - - -
Div Payout % 23.92% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 74,158 63,447 54,620 49,610 64,879 72,000 73,259 0.20%
NOSH 51,499 51,167 51,047 51,144 51,086 50,000 16,880 20.42%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.16% 11.21% -3.09% -59.55% 0.00% 0.36% 3.91% -
ROE 17.42% 13.68% -3.57% -46.29% -4.93% 0.26% 2.30% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 205.35 147.21 123.82 75.40 116.46 105.88 255.69 -3.58%
EPS 25.08 16.96 -3.82 -44.90 -6.26 0.38 10.00 16.55%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.24 1.07 0.97 1.27 1.44 4.34 -16.78%
Adjusted Per Share Value based on latest NOSH - 51,173
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.07 15.01 12.59 7.68 11.85 10.55 8.60 16.09%
EPS 2.57 1.73 -0.39 -4.58 -0.64 0.04 0.34 40.06%
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1264 0.1088 0.0988 0.1293 0.1435 0.146 0.20%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.50 0.99 1.16 1.54 1.91 2.78 18.90 -
P/RPS 0.73 0.67 0.94 2.04 1.64 2.63 7.39 -31.99%
P/EPS 5.98 5.84 -30.37 -3.43 -30.51 731.58 189.00 -43.74%
EY 16.72 17.13 -3.29 -29.16 -3.28 0.14 0.53 77.71%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.80 1.08 1.59 1.50 1.93 4.35 -21.20%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 22/08/05 25/08/04 25/08/03 29/08/02 17/08/01 28/08/00 -
Price 1.30 1.00 1.10 1.63 2.00 2.72 18.80 -
P/RPS 0.63 0.68 0.89 2.16 1.72 2.57 7.35 -33.58%
P/EPS 5.18 5.90 -28.80 -3.63 -31.95 715.79 188.00 -45.02%
EY 19.29 16.96 -3.47 -27.55 -3.13 0.14 0.53 81.99%
DY 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 1.03 1.68 1.57 1.89 4.33 -23.02%

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