[FSBM] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 55.98%
YoY- -68.27%
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Revenue 12,417 9,250 8,395 96 96 160 663 56.87%
PBT 1,069 1,231 2,325 -397 -614 -504 -531 -
Tax 0 -545 -148 0 0 0 0 -
NP 1,069 686 2,177 -397 -614 -504 -531 -
-
NP to SH -221 691 2,178 -427 -624 -504 -531 -12.60%
-
Tax Rate 0.00% 44.27% 6.37% - - - - -
Total Cost 11,348 8,564 6,218 493 710 664 1,194 41.34%
-
Net Worth 22,099 14,199 8,832 4,206 4,206 5,608 5,608 23.46%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Net Worth 22,099 14,199 8,832 4,206 4,206 5,608 5,608 23.46%
NOSH 441,999 473,319 177,750 141,314 141,314 141,314 141,314 19.15%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
NP Margin 8.61% 7.42% 25.93% -413.54% -639.58% -315.00% -80.09% -
ROE -1.00% 4.87% 24.66% -10.15% -14.83% -8.99% -9.47% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 2.81 1.95 4.75 0.07 0.07 0.11 0.47 31.62%
EPS -0.05 0.39 1.23 -0.30 -0.32 -0.38 -0.39 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.03 0.05 0.03 0.03 0.04 0.04 3.48%
Adjusted Per Share Value based on latest NOSH - 473,319
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 2.42 1.81 1.64 0.02 0.02 0.03 0.13 56.73%
EPS -0.04 0.13 0.43 -0.08 -0.12 -0.10 -0.10 -13.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0277 0.0172 0.0082 0.0082 0.0109 0.0109 23.52%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 -
Price 0.25 0.205 0.21 0.08 0.145 0.095 0.20 -
P/RPS 8.90 10.49 4.42 116.85 211.80 83.26 42.30 -21.30%
P/EPS -500.00 140.42 17.03 -26.27 -32.58 -26.43 -52.81 41.26%
EY -0.20 0.71 5.87 -3.81 -3.07 -3.78 -1.89 -29.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 6.83 4.20 2.67 4.83 2.38 5.00 0.00%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 27/11/24 28/11/23 14/11/22 24/11/21 27/11/20 29/11/19 28/05/18 -
Price 0.23 0.38 0.285 0.21 0.10 0.095 0.18 -
P/RPS 8.19 19.44 6.00 306.74 146.07 83.26 38.07 -21.03%
P/EPS -460.00 260.29 23.12 -68.96 -22.47 -26.43 -47.53 41.74%
EY -0.22 0.38 4.33 -1.45 -4.45 -3.78 -2.10 -29.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 12.67 5.70 7.00 3.33 2.38 4.50 0.33%

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