[FSBM] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -0.6%
YoY- 67.21%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Revenue 490 4,578 5,258 2,974 1,514 2,346 12,162 -44.18%
PBT -472 -1,114 -224 -3,760 -4,188 -4,624 -10,318 -42.88%
Tax 0 0 0 0 0 2 0 -
NP -472 -1,114 -224 -3,760 -4,188 -4,622 -10,318 -42.88%
-
NP to SH -472 -1,114 -1,422 -3,651 -4,188 -4,622 -10,318 -42.88%
-
Tax Rate - - - - - - - -
Total Cost 962 5,692 5,482 6,735 5,702 6,968 22,480 -43.57%
-
Net Worth 5,608 6,630 63,199 14,192 17,044 27,257 20,327 -20.85%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 5,608 6,630 63,199 14,192 17,044 27,257 20,327 -20.85%
NOSH 141,314 132,619 789,999 118,268 121,744 118,512 70,095 13.57%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -96.33% -24.33% -4.26% -126.40% -276.62% -197.02% -84.84% -
ROE -8.42% -16.80% -2.25% -25.73% -24.57% -16.96% -50.76% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.35 3.45 0.67 2.52 1.24 1.98 17.35 -50.77%
EPS -0.34 -0.84 -0.18 -3.09 -3.44 -3.90 -14.72 -49.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.08 0.12 0.14 0.23 0.29 -30.21%
Adjusted Per Share Value based on latest NOSH - 117,924
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.10 0.89 1.03 0.58 0.30 0.46 2.37 -43.71%
EPS -0.09 -0.22 -0.28 -0.71 -0.82 -0.90 -2.01 -43.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0129 0.1234 0.0277 0.0333 0.0532 0.0397 -20.92%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 -
Price 0.23 0.19 0.165 0.22 0.26 0.26 0.30 -
P/RPS 65.82 5.50 24.79 0.00 20.91 13.13 1.73 93.62%
P/EPS -68.33 -22.62 -91.67 0.00 -7.56 -6.67 -2.04 89.20%
EY -1.46 -4.42 -1.09 0.00 -13.23 -15.00 -49.07 -47.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.75 3.80 2.06 0.00 1.86 1.13 1.03 36.65%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 CAGR
Date 23/02/18 22/02/17 22/02/16 25/02/15 29/08/14 26/08/13 29/08/12 -
Price 0.235 0.20 0.16 0.22 0.27 0.27 0.28 -
P/RPS 67.25 5.79 24.04 0.00 21.71 13.64 1.61 96.94%
P/EPS -69.81 -23.81 -88.89 0.00 -7.85 -6.92 -1.90 92.40%
EY -1.43 -4.20 -1.13 0.00 -12.74 -14.44 -52.57 -48.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.88 4.00 2.00 0.00 1.93 1.17 0.97 38.71%

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