[FSBM] YoY Quarter Result on 31-Dec-2023 [#4]

Announcement Date
12-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 406.88%
YoY- -44.94%
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Revenue 3,585 4,120 297 32 32 34 135 54.77%
PBT 1,001 2,534 -9,011 -51 -45 -1,668 -4,064 -
Tax 198 -243 0 0 0 0 -43 -
NP 1,199 2,291 -9,011 -51 -45 -1,668 -4,107 -
-
NP to SH 1,252 2,274 -8,760 -51 -45 -1,668 -4,107 -
-
Tax Rate -19.78% 9.59% - - - - - -
Total Cost 2,386 1,829 9,308 83 77 1,702 4,242 -7.37%
-
Net Worth 12,806 9,059 -4,206 4,206 5,608 6,961 6,357 9.77%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Net Worth 12,806 9,059 -4,206 4,206 5,608 6,961 6,357 9.77%
NOSH 481,199 177,750 141,314 141,314 141,314 141,314 127,151 19.39%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
NP Margin 33.44% 55.61% -3,034.01% -159.38% -140.63% -4,905.88% -3,042.22% -
ROE 9.78% 25.10% 0.00% -1.21% -0.80% -23.96% -64.60% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 1.40 2.73 0.21 0.02 0.02 0.02 0.11 40.33%
EPS 0.26 1.51 -6.25 -0.04 -0.04 -1.20 -3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 -0.03 0.03 0.04 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 481,199
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 0.71 0.82 0.06 0.01 0.01 0.01 0.03 52.42%
EPS 0.25 0.45 -1.75 -0.01 -0.01 -0.33 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0181 -0.0084 0.0084 0.0112 0.0139 0.0127 9.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 -
Price 0.325 0.27 0.185 0.10 0.095 0.22 0.21 -
P/RPS 23.22 9.90 87.34 438.20 416.29 900.86 197.79 -24.82%
P/EPS 66.49 17.93 -2.96 -274.95 -296.03 -18.36 -6.50 -
EY 1.50 5.58 -33.77 -0.36 -0.34 -5.45 -15.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 4.50 0.00 3.33 2.38 4.40 4.20 5.99%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 12/06/24 28/02/23 28/02/22 26/03/21 27/02/20 29/08/17 25/08/16 -
Price 0.395 0.26 0.215 0.00 0.055 0.29 0.20 -
P/RPS 28.22 9.53 101.51 0.00 241.01 1,187.50 188.37 -22.34%
P/EPS 80.81 17.26 -3.44 0.00 -171.38 -24.21 -6.19 -
EY 1.24 5.79 -29.06 0.00 -0.58 -4.13 -16.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.90 4.33 0.00 0.00 1.38 5.80 4.00 9.48%

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