[FSBM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 18.34%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,997 6,229 2,022 9,536 7,997 11,736 31,888 -22.65%
PBT -981 -3,592 -4,977 -8,425 -7,605 -11,129 -5,249 -22.73%
Tax 0 0 1 0 10 -22 -472 -
NP -981 -3,592 -4,976 -8,425 -7,594 -11,152 -5,721 -23.74%
-
NP to SH -981 -3,465 -4,976 -8,425 -7,594 -11,152 -5,721 -23.74%
-
Tax Rate - - - - - - - -
Total Cost 6,978 9,821 6,998 17,961 15,591 22,888 37,609 -22.81%
-
Net Worth 10,151 16,439 25,982 24,204 31,343 55,903 70,441 -25.75%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 10,151 16,439 25,982 24,204 31,343 55,903 70,441 -25.75%
NOSH 126,896 129,999 118,101 86,443 51,781 53,753 53,771 14.11%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -16.36% -57.67% -246.01% -88.35% -94.96% -95.02% -17.94% -
ROE -9.67% -21.08% -19.15% -34.81% -24.23% -19.95% -8.12% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.73 4.93 1.71 11.03 15.44 21.83 59.30 -32.21%
EPS -0.77 -2.74 -4.21 -9.75 -14.67 -20.75 -10.64 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.13 0.22 0.28 0.6053 1.04 1.31 -34.93%
Adjusted Per Share Value based on latest NOSH - 86,567
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.17 1.22 0.39 1.86 1.56 2.29 6.23 -22.67%
EPS -0.19 -0.68 -0.97 -1.64 -1.48 -2.18 -1.12 -23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0321 0.0507 0.0473 0.0612 0.1091 0.1375 -25.76%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.15 0.29 0.24 0.22 0.23 0.55 0.47 -
P/RPS 3.17 0.00 14.01 1.99 1.49 2.52 0.79 23.81%
P/EPS -19.40 0.00 -5.70 -2.26 -1.57 -2.65 -4.42 25.53%
EY -5.16 0.00 -17.56 -44.30 -63.77 -37.72 -22.64 -20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.00 1.09 0.79 0.38 0.53 0.36 28.93%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/05/16 28/05/15 18/11/13 27/11/12 24/11/11 23/11/10 24/11/09 -
Price 0.22 0.35 0.25 0.27 0.26 0.44 0.44 -
P/RPS 4.65 0.00 14.60 2.45 1.68 2.02 0.74 32.65%
P/EPS -28.45 0.00 -5.93 -2.77 -1.77 -2.12 -4.14 34.49%
EY -3.52 0.00 -16.85 -36.10 -56.41 -47.15 -24.18 -25.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.00 1.14 0.96 0.43 0.42 0.34 37.90%

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