[FSBM] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -198.7%
YoY- 58.2%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 6,081 5,850 7,431 13,497 18,721 54,918 52,876 -30.24%
PBT -5,159 -4,471 -2,586 -1,960 -4,887 5,167 6,431 -
Tax 0 0 -106 -110 -153 4 0 -
NP -5,159 -4,471 -2,692 -2,070 -5,040 5,171 6,431 -
-
NP to SH -5,159 -4,471 -2,692 -2,070 -4,952 5,239 6,458 -
-
Tax Rate - - - - - -0.08% 0.00% -
Total Cost 11,240 10,321 10,123 15,567 23,761 49,747 46,445 -21.04%
-
Net Worth 20,327 34,279 60,717 74,197 81,710 88,322 74,158 -19.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 2,742 1,544 -
Div Payout % - - - - - 52.36% 23.92% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 20,327 34,279 60,717 74,197 81,710 88,322 74,158 -19.38%
NOSH 70,095 53,737 53,732 53,766 54,839 54,858 51,499 5.26%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -84.84% -76.43% -36.23% -15.34% -26.92% 9.42% 12.16% -
ROE -25.38% -13.04% -4.43% -2.79% -6.06% 5.93% 8.71% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.68 10.89 13.83 25.10 34.14 100.11 102.67 -33.72%
EPS -7.36 -8.32 -5.01 -3.85 -9.03 9.55 12.54 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 3.00 -
NAPS 0.29 0.6379 1.13 1.38 1.49 1.61 1.44 -23.42%
Adjusted Per Share Value based on latest NOSH - 53,789
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.19 1.14 1.45 2.63 3.65 10.72 10.32 -30.21%
EPS -1.01 -0.87 -0.53 -0.40 -0.97 1.02 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.30 -
NAPS 0.0397 0.0669 0.1185 0.1448 0.1595 0.1724 0.1448 -19.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.30 0.30 0.32 0.51 0.54 1.47 1.50 -
P/RPS 3.46 2.76 2.31 2.03 1.58 1.47 1.46 15.45%
P/EPS -4.08 -3.61 -6.39 -13.25 -5.98 15.39 11.96 -
EY -24.53 -27.73 -15.66 -7.55 -16.72 6.50 8.36 -
DY 0.00 0.00 0.00 0.00 0.00 3.40 2.00 -
P/NAPS 1.03 0.47 0.28 0.37 0.36 0.91 1.04 -0.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 27/08/08 23/08/07 23/08/06 -
Price 0.28 0.31 0.28 0.41 0.76 1.21 1.30 -
P/RPS 3.23 2.85 2.02 1.63 2.23 1.21 1.27 16.81%
P/EPS -3.80 -3.73 -5.59 -10.65 -8.42 12.67 10.37 -
EY -26.29 -26.84 -17.89 -9.39 -11.88 7.89 9.65 -
DY 0.00 0.00 0.00 0.00 0.00 4.13 2.31 -
P/NAPS 0.97 0.49 0.25 0.30 0.51 0.75 0.90 1.25%

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