[FSBM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -53.76%
YoY- -59.1%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 37,442 34,916 43,592 85,468 109,836 116,748 101,744 -48.67%
PBT -9,774 -11,112 3,519 4,378 10,334 12,120 14,617 -
Tax -306 0 1,767 90 8 0 -587 -35.25%
NP -10,080 -11,112 5,286 4,469 10,342 12,120 14,030 -
-
NP to SH -9,904 -10,856 5,700 4,845 10,478 12,152 14,070 -
-
Tax Rate - - -50.21% -2.06% -0.08% 0.00% 4.02% -
Total Cost 47,522 46,028 38,306 80,998 99,494 104,628 87,714 -33.56%
-
Net Worth 81,710 83,887 86,596 86,602 88,322 86,094 82,780 -0.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,740 3,654 5,485 - 4,385 -
Div Payout % - - 48.08% 75.41% 52.36% - 31.17% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 81,710 83,887 86,596 86,602 88,322 86,094 82,780 -0.86%
NOSH 54,839 54,828 54,807 54,811 54,858 54,837 54,821 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -26.92% -31.82% 12.13% 5.23% 9.42% 10.38% 13.79% -
ROE -12.12% -12.94% 6.58% 5.59% 11.86% 14.11% 17.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 68.28 63.68 79.54 155.93 200.22 212.90 185.59 -48.68%
EPS -18.06 -19.80 10.40 8.84 19.10 22.16 25.66 -
DPS 0.00 0.00 5.00 6.67 10.00 0.00 8.00 -
NAPS 1.49 1.53 1.58 1.58 1.61 1.57 1.51 -0.88%
Adjusted Per Share Value based on latest NOSH - 54,778
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.35 6.85 8.56 16.77 21.56 22.91 19.97 -48.67%
EPS -1.94 -2.13 1.12 0.95 2.06 2.39 2.76 -
DPS 0.00 0.00 0.54 0.72 1.08 0.00 0.86 -
NAPS 0.1604 0.1646 0.17 0.17 0.1734 0.169 0.1625 -0.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.54 0.75 0.87 1.16 1.47 1.42 1.50 -
P/RPS 0.79 1.18 1.09 0.74 0.73 0.67 0.81 -1.65%
P/EPS -2.99 -3.79 8.37 13.12 7.70 6.41 5.84 -
EY -33.44 -26.40 11.95 7.62 12.99 15.61 17.11 -
DY 0.00 0.00 5.75 5.75 6.80 0.00 5.33 -
P/NAPS 0.36 0.49 0.55 0.73 0.91 0.90 0.99 -49.08%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 29/02/08 23/11/07 23/08/07 17/05/07 27/02/07 -
Price 0.76 0.66 0.85 0.96 1.21 1.49 1.53 -
P/RPS 1.11 1.04 1.07 0.62 0.60 0.70 0.82 22.39%
P/EPS -4.21 -3.33 8.17 10.86 6.34 6.72 5.96 -
EY -23.76 -30.00 12.24 9.21 15.79 14.87 16.77 -
DY 0.00 0.00 5.88 6.94 8.26 0.00 5.23 -
P/NAPS 0.51 0.43 0.54 0.61 0.75 0.95 1.01 -36.61%

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