[FSBM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -133.28%
YoY- 29.48%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 9,536 12,162 22,664 6,100 7,997 11,700 4,204 72.38%
PBT -8,425 -10,318 -9,352 -20,319 -7,605 -8,942 -12,068 -21.25%
Tax 0 0 0 3,156 10 0 0 -
NP -8,425 -10,318 -9,352 -17,163 -7,594 -8,942 -12,068 -21.25%
-
NP to SH -8,425 -10,318 -9,352 -17,717 -7,594 -8,942 -12,068 -21.25%
-
Tax Rate - - - - - - - -
Total Cost 17,961 22,480 32,016 23,263 15,591 20,642 16,272 6.78%
-
Net Worth 24,204 20,327 53,747 21,078 31,343 34,279 35,494 -22.47%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 24,204 20,327 53,747 21,078 31,343 34,279 35,494 -22.47%
NOSH 86,443 70,095 53,747 55,469 51,781 53,737 53,778 37.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -88.35% -84.84% -41.26% -281.36% -94.96% -76.43% -287.06% -
ROE -34.81% -50.76% -17.40% -84.05% -24.23% -26.09% -34.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.03 17.35 42.17 11.00 15.44 21.77 7.82 25.69%
EPS -9.75 -14.72 -17.40 -31.94 -14.67 -16.64 -22.44 -42.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.29 1.00 0.38 0.6053 0.6379 0.66 -43.45%
Adjusted Per Share Value based on latest NOSH - 54,873
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.87 2.38 4.44 1.19 1.57 2.29 0.82 72.99%
EPS -1.65 -2.02 -1.83 -3.47 -1.49 -1.75 -2.36 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0398 0.1052 0.0413 0.0614 0.0671 0.0695 -22.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.22 0.30 0.31 0.27 0.23 0.30 0.35 -
P/RPS 1.99 1.73 0.74 2.52 1.49 1.38 4.48 -41.69%
P/EPS -2.26 -2.04 -1.78 -0.85 -1.57 -1.80 -1.56 27.94%
EY -44.30 -49.07 -56.13 -117.40 -63.77 -55.47 -64.11 -21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.03 0.31 0.71 0.38 0.47 0.53 30.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 30/05/12 24/02/12 24/11/11 26/08/11 26/05/11 -
Price 0.27 0.28 0.22 0.34 0.26 0.31 0.38 -
P/RPS 2.45 1.61 0.52 3.18 1.68 1.42 4.86 -36.57%
P/EPS -2.77 -1.90 -1.26 -1.07 -1.77 -1.86 -1.69 38.89%
EY -36.10 -52.57 -79.09 -93.23 -56.41 -53.68 -59.05 -27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 0.22 0.89 0.43 0.49 0.58 39.79%

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