[FSBM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.93%
YoY- -294.33%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 26,994 31,304 51,872 45,525 37,442 34,916 43,592 -27.37%
PBT -3,920 -2,344 -9,190 -9,105 -9,774 -11,112 3,519 -
Tax -220 -428 -86 -237 -306 0 1,767 -
NP -4,140 -2,772 -9,276 -9,342 -10,080 -11,112 5,286 -
-
NP to SH -4,140 -2,772 -9,355 -9,416 -9,904 -10,856 5,700 -
-
Tax Rate - - - - - - -50.21% -
Total Cost 31,134 34,076 61,148 54,867 47,522 46,028 38,306 -12.91%
-
Net Worth 74,197 75,209 75,910 78,892 81,710 83,887 86,596 -9.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 2,740 -
Div Payout % - - - - - - 48.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 74,197 75,209 75,910 78,892 81,710 83,887 86,596 -9.79%
NOSH 53,766 53,720 54,611 54,786 54,839 54,828 54,807 -1.27%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -15.34% -8.86% -17.88% -20.52% -26.92% -31.82% 12.13% -
ROE -5.58% -3.69% -12.32% -11.94% -12.12% -12.94% 6.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.21 58.27 94.98 83.10 68.28 63.68 79.54 -26.43%
EPS -7.70 -5.16 -17.13 -17.19 -18.06 -19.80 10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.38 1.40 1.39 1.44 1.49 1.53 1.58 -8.63%
Adjusted Per Share Value based on latest NOSH - 54,805
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.27 6.11 10.13 8.89 7.31 6.82 8.51 -27.36%
EPS -0.81 -0.54 -1.83 -1.84 -1.93 -2.12 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.1448 0.1468 0.1482 0.154 0.1595 0.1638 0.169 -9.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.51 0.44 0.60 0.64 0.54 0.75 0.87 -
P/RPS 1.02 0.76 0.63 0.77 0.79 1.18 1.09 -4.33%
P/EPS -6.62 -8.53 -3.50 -3.72 -2.99 -3.79 8.37 -
EY -15.10 -11.73 -28.55 -26.85 -33.44 -26.40 11.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.75 -
P/NAPS 0.37 0.31 0.43 0.44 0.36 0.49 0.55 -23.24%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 27/11/08 27/08/08 28/05/08 29/02/08 -
Price 0.41 0.58 0.53 0.64 0.76 0.66 0.85 -
P/RPS 0.82 1.00 0.56 0.77 1.11 1.04 1.07 -16.26%
P/EPS -5.32 -11.24 -3.09 -3.72 -4.21 -3.33 8.17 -
EY -18.78 -8.90 -32.32 -26.85 -23.76 -30.00 12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.30 0.41 0.38 0.44 0.51 0.43 0.54 -32.44%

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