[FSBM] YoY Cumulative 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- -52.16%
YoY- -618.07%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 52,876 37,663 31,603 19,281 29,747 26,471 21,580 16.10%
PBT 6,431 4,255 716 -12,488 -1,113 259 994 36.48%
Tax 0 -33 -1,691 1,006 1,113 -164 -150 -
NP 6,431 4,222 -975 -11,482 0 95 844 40.25%
-
NP to SH 6,458 4,339 -975 -11,482 -1,599 95 844 40.35%
-
Tax Rate 0.00% 0.78% 236.17% - - 63.32% 15.09% -
Total Cost 46,445 33,441 32,578 30,763 29,747 26,376 20,736 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 1,544 - - - - - - -
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 8.71% 6.84% -1.79% -23.14% -2.46% 0.13% 1.15% -
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 102.67 73.61 61.91 37.70 58.23 52.94 127.84 -3.58%
EPS 12.54 8.48 -1.91 -22.45 -3.13 0.19 5.00 16.55%
DPS 3.00 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 10.54 7.50 6.30 3.84 5.93 5.27 4.30 16.10%
EPS 1.29 0.86 -0.19 -2.29 -0.32 0.02 0.17 40.15%
DPS 0.31 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 1.46 1.34 1.87 4.09 3.28 5.25 14.78 -31.99%
P/EPS 11.96 11.67 -60.73 -6.86 -61.02 1,463.16 378.00 -43.74%
EY 8.36 8.57 -1.65 -14.58 -1.64 0.07 0.26 78.27%
DY 2.00 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 1.27 1.36 1.78 4.32 3.43 5.14 14.71 -33.50%
P/EPS 10.37 11.79 -57.59 -7.26 -63.90 1,431.58 376.00 -45.01%
EY 9.65 8.48 -1.74 -13.77 -1.57 0.07 0.27 81.44%
DY 2.31 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