[FSBM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.85%
YoY- 51.49%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 6,196 2,907 3,173 2,755 10,715 7,881 25,307 -22.55%
PBT -6,897 -9,458 -11,249 -8,151 -19,640 -26,674 -13,436 -11.41%
Tax 0 -14 -8 46 3,156 -81 34 -
NP -6,897 -9,472 -11,257 -8,105 -16,484 -26,755 -13,402 -11.36%
-
NP to SH -6,914 -9,382 -10,870 -8,115 -16,727 -27,163 -13,402 -11.32%
-
Tax Rate - - - - - - - -
Total Cost 13,093 12,379 14,430 10,860 27,199 34,636 38,709 -17.87%
-
Net Worth 10,107 16,703 17,697 28,396 53,747 35,494 62,300 -28.13%
Dividend
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 10,107 16,703 17,697 28,396 53,747 35,494 62,300 -28.13%
NOSH 126,341 119,310 117,981 118,320 53,747 53,778 53,707 16.81%
Ratio Analysis
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -111.31% -325.83% -354.77% -294.19% -153.84% -339.49% -52.96% -
ROE -68.41% -56.17% -61.42% -28.58% -31.12% -76.53% -21.51% -
Per Share
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.90 2.44 2.69 2.33 19.94 14.65 47.12 -33.71%
EPS -5.47 -7.86 -9.21 -6.86 -31.12 -50.51 -24.95 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.14 0.15 0.24 1.00 0.66 1.16 -38.48%
Adjusted Per Share Value based on latest NOSH - 118,320
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.26 0.59 0.64 0.56 2.17 1.60 5.13 -22.51%
EPS -1.40 -1.90 -2.20 -1.65 -3.39 -5.51 -2.72 -11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0339 0.0359 0.0576 0.109 0.072 0.1263 -28.13%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/15 30/09/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.175 0.24 0.285 0.20 0.31 0.35 0.38 -
P/RPS 3.57 9.85 10.60 8.59 1.55 2.39 0.81 30.92%
P/EPS -3.20 -3.05 -3.09 -2.92 -1.00 -0.69 -1.52 14.48%
EY -31.27 -32.76 -32.33 -34.29 -100.39 -144.31 -65.67 -12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.71 1.90 0.83 0.31 0.53 0.33 41.03%
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/11/15 24/11/14 27/05/14 27/05/13 30/05/12 26/05/11 26/05/10 -
Price 0.17 0.22 0.29 0.26 0.22 0.38 0.32 -
P/RPS 3.47 9.03 10.78 11.17 1.10 2.59 0.68 34.46%
P/EPS -3.11 -2.80 -3.15 -3.79 -0.71 -0.75 -1.28 17.50%
EY -32.19 -35.74 -31.77 -26.38 -141.46 -132.92 -77.98 -14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.57 1.93 1.08 0.22 0.58 0.28 44.57%

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