[FSBM] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -37.26%
YoY- 78.76%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Revenue 128 245 2,289 2,629 2,727 757 1,173 -30.86%
PBT -394 -236 -557 -112 -3,447 -2,094 -2,312 -25.53%
Tax 0 0 0 0 0 0 1 -
NP -394 -236 -557 -112 -3,447 -2,094 -2,311 -25.52%
-
NP to SH -394 -236 -557 -711 -3,347 -2,094 -2,311 -25.52%
-
Tax Rate - - - - - - - -
Total Cost 522 481 2,846 2,741 6,174 2,851 3,484 -27.11%
-
Net Worth 5,608 5,608 6,630 63,199 14,192 17,044 27,257 -23.15%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Net Worth 5,608 5,608 6,630 63,199 14,192 17,044 27,257 -23.15%
NOSH 141,314 141,314 132,619 789,999 118,268 121,744 118,512 2.97%
Ratio Analysis
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
NP Margin -307.81% -96.33% -24.33% -4.26% -126.40% -276.62% -197.02% -
ROE -7.02% -4.21% -8.40% -1.13% -23.58% -12.29% -8.48% -
Per Share
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
RPS 0.09 0.17 1.73 0.33 2.31 0.62 0.99 -32.93%
EPS -0.29 -0.17 -0.42 -0.09 -2.83 -1.72 -1.95 -27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.08 0.12 0.14 0.23 -25.27%
Adjusted Per Share Value based on latest NOSH - 122,500
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
RPS 0.02 0.05 0.45 0.51 0.53 0.15 0.23 -33.42%
EPS -0.08 -0.05 -0.11 -0.14 -0.65 -0.41 -0.45 -25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0109 0.0129 0.1234 0.0277 0.0333 0.0532 -23.20%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Date 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 30/06/14 28/06/13 -
Price 0.095 0.23 0.19 0.165 0.22 0.26 0.26 -
P/RPS 104.07 131.64 11.01 49.58 0.00 41.81 26.27 25.77%
P/EPS -33.81 -136.66 -45.24 -183.33 0.00 -15.12 -13.33 16.77%
EY -2.96 -0.73 -2.21 -0.55 0.00 -6.62 -7.50 -14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 5.75 3.80 2.06 0.00 1.86 1.13 13.21%
Price Multiplier on Announcement Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 30/06/14 30/06/13 CAGR
Date 28/08/19 23/02/18 22/02/17 22/02/16 25/02/15 29/08/14 26/08/13 -
Price 0.095 0.235 0.20 0.16 0.22 0.27 0.27 -
P/RPS 104.07 134.50 11.59 48.08 0.00 43.42 27.28 24.98%
P/EPS -33.81 -139.63 -47.62 -177.78 0.00 -15.70 -13.85 16.02%
EY -2.96 -0.72 -2.10 -0.56 0.00 -6.37 -7.22 -13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 5.88 4.00 2.00 0.00 1.93 1.17 12.55%

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