[FBMKLCI-EA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.72%
YoY- 162.78%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 389 0 732 1,458 0 0 -
PBT 358 -265 692 1,420 -2,195 -2,950 -
Tax -9 -7 -27 -13 -46 -195 -45.90%
NP 349 -272 665 1,407 -2,241 -3,145 -
-
NP to SH 349 -272 665 1,407 -2,241 -3,145 -
-
Tax Rate 2.51% - 3.90% 0.92% - - -
Total Cost 40 272 67 51 2,241 3,145 -58.18%
-
Net Worth 0 0 0 0 0 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 57 54 64 220 130 - -
Div Payout % 16.53% 0.00% 9.71% 15.69% 0.00% - -
Equity
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 -
NOSH 2,508 2,508 3,344 3,344 650 7,670 -20.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 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% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.51 0.00 21.89 43.60 0.00 0.00 -
EPS 13.92 -0.11 19.90 144.77 -344.74 -0.41 -
DPS 2.30 2.19 1.93 6.60 20.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,344
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.63 0.00 21.89 43.60 0.00 0.00 -
EPS 10.44 -8.13 19.90 144.77 -67.02 -94.05 -
DPS 1.72 1.64 1.93 6.60 3.89 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 - - - -
Price 1.64 1.345 1.47 0.00 0.00 0.00 -
P/RPS 10.57 0.00 6.72 0.00 0.00 0.00 -
P/EPS 11.79 -12.40 7.39 0.00 0.00 0.00 -
EY 8.49 -8.06 13.53 0.00 0.00 0.00 -
DY 1.40 1.63 1.31 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/12 29/11/11 30/11/10 20/11/09 28/11/08 30/11/07 -
Price 1.63 1.45 1.495 1.28 0.00 0.00 -
P/RPS 10.51 0.00 6.83 2.94 0.00 0.00 -
P/EPS 11.71 -13.37 7.52 3.04 0.00 0.00 -
EY 8.54 -7.48 13.30 32.87 0.00 0.00 -
DY 1.41 1.51 1.29 5.16 0.00 0.00 -
P/NAPS 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