[FSBM] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
17-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -96.58%
YoY- -88.74%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 47,264 43,997 45,934 52,942 68,132 56,264 44,013 4.87%
PBT 108 -6,658 -5,034 518 5,352 3,381 250 -42.88%
Tax -108 6,658 5,034 -328 196 -116 334 -
NP 0 0 0 190 5,548 3,265 585 -
-
NP to SH -624 -6,950 -5,294 190 5,548 3,265 585 -
-
Tax Rate 100.00% - - 63.32% -3.66% 3.43% -133.60% -
Total Cost 47,264 43,997 45,934 52,752 62,584 52,999 43,428 5.81%
-
Net Worth 67,079 68,016 70,618 72,000 74,723 79,448 63,215 4.03%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 1,841 - - - 2,720 - -
Div Payout % - 0.00% - - - 83.33% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 67,079 68,016 70,618 72,000 74,723 79,448 63,215 4.03%
NOSH 51,999 51,140 51,172 50,000 51,180 54,416 14,633 133.04%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.36% 8.14% 5.80% 1.33% -
ROE -0.93% -10.22% -7.50% 0.26% 7.42% 4.11% 0.93% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 90.89 86.03 89.76 105.88 133.12 103.39 300.77 -55.00%
EPS -1.20 -13.59 -10.35 0.38 10.84 6.44 4.00 -
DPS 0.00 3.60 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.29 1.33 1.38 1.44 1.46 1.46 4.32 -55.35%
Adjusted Per Share Value based on latest NOSH - 51,067
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 9.23 8.59 8.97 10.34 13.30 10.98 8.59 4.91%
EPS -0.12 -1.36 -1.03 0.04 1.08 0.64 0.11 -
DPS 0.00 0.36 0.00 0.00 0.00 0.53 0.00 -
NAPS 0.131 0.1328 0.1379 0.1406 0.1459 0.1551 0.1234 4.06%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.38 2.58 2.30 2.78 2.96 3.16 16.90 -
P/RPS 2.62 3.00 2.56 2.63 2.22 3.06 5.62 -39.90%
P/EPS -198.33 -18.98 -22.23 731.58 27.31 52.67 422.50 -
EY -0.50 -5.27 -4.50 0.14 3.66 1.90 0.24 -
DY 0.00 1.40 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 1.84 1.94 1.67 1.93 2.03 2.16 3.91 -39.52%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 27/02/02 26/11/01 17/08/01 18/07/01 26/02/01 29/11/00 -
Price 2.12 2.40 2.26 2.72 2.71 4.18 4.34 -
P/RPS 2.33 2.79 2.52 2.57 2.04 4.04 1.44 37.86%
P/EPS -176.67 -17.66 -21.84 715.79 25.00 69.67 108.50 -
EY -0.57 -5.66 -4.58 0.14 4.00 1.44 0.92 -
DY 0.00 1.50 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 1.64 1.80 1.64 1.89 1.86 2.86 1.00 39.11%

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