[FSBM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.36%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,647 5,960 2,245 7,254 7,603 14,442 41,647 -28.62%
PBT -6,304 -2,210 -6,354 -20,933 -22,049 -17,397 -6,307 -0.00%
Tax 0 0 37 3,158 -122 330 -266 -
NP -6,304 -2,210 -6,317 -17,775 -22,171 -17,067 -6,573 -0.64%
-
NP to SH -7,188 -2,147 -6,317 -18,028 -22,579 -17,067 -6,573 1.38%
-
Tax Rate - - - - - - - -
Total Cost 10,951 8,170 8,562 25,029 29,774 31,509 48,220 -20.38%
-
Net Worth 10,187 16,899 26,051 24,238 37,074 55,913 70,448 -25.71%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 10,187 16,899 26,051 24,238 37,074 55,913 70,448 -25.71%
NOSH 127,346 129,999 118,416 86,567 61,250 53,763 53,777 14.17%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -135.66% -37.08% -281.38% -245.04% -291.61% -118.18% -15.78% -
ROE -70.56% -12.70% -24.25% -74.38% -60.90% -30.52% -9.33% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.65 4.58 1.90 8.38 12.41 26.86 77.44 -37.47%
EPS -5.64 -1.65 -5.33 -20.83 -36.86 -31.74 -12.22 -11.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.13 0.22 0.28 0.6053 1.04 1.31 -34.93%
Adjusted Per Share Value based on latest NOSH - 86,567
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.91 1.16 0.44 1.42 1.48 2.82 8.13 -28.58%
EPS -1.40 -0.42 -1.23 -3.52 -4.41 -3.33 -1.28 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.033 0.0509 0.0473 0.0724 0.1092 0.1375 -25.70%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.15 0.29 0.24 0.22 0.23 0.55 0.47 -
P/RPS 4.11 6.33 12.66 2.63 1.85 2.05 0.61 34.08%
P/EPS -2.66 -17.56 -4.50 -1.06 -0.62 -1.73 -3.85 -5.52%
EY -37.63 -5.69 -22.23 -94.66 -160.28 -57.72 -26.01 5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.23 1.09 0.79 0.38 0.53 0.36 28.93%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/05/16 28/05/15 18/11/13 27/11/12 24/11/11 23/11/10 24/11/09 -
Price 0.22 0.35 0.25 0.27 0.26 0.44 0.44 -
P/RPS 6.03 7.63 13.19 3.22 2.09 1.64 0.57 43.71%
P/EPS -3.90 -21.19 -4.69 -1.30 -0.71 -1.39 -3.60 1.23%
EY -25.66 -4.72 -21.34 -77.13 -141.78 -72.15 -27.78 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.69 1.14 0.96 0.43 0.42 0.34 37.90%

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