[FSBM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1513.64%
YoY- -1261.04%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 11,193 9,762 7,576 393 128 128 128 1864.76%
PBT 3,100 2,660 2,364 -9,409 -529 -750 -88 -
Tax -197 0 0 0 0 0 0 -
NP 2,902 2,660 2,364 -9,409 -529 -750 -88 -
-
NP to SH 2,904 2,654 2,340 -9,187 -569 -794 -144 -
-
Tax Rate 6.35% 0.00% 0.00% - - - - -
Total Cost 8,290 7,102 5,212 9,802 657 878 216 1035.28%
-
Net Worth 8,832 7,066 -4,206 -4,206 4,206 4,206 4,206 63.90%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 8,832 7,066 -4,206 -4,206 4,206 4,206 4,206 63.90%
NOSH 177,750 177,750 141,314 141,314 141,314 141,314 141,314 16.50%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 25.93% 27.25% 31.20% -2,394.15% -413.54% -585.94% -68.75% -
ROE 32.88% 37.56% 0.00% 0.00% -13.53% -18.87% -3.42% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.34 5.53 5.40 0.28 0.09 0.09 0.09 1601.27%
EPS 1.64 1.90 1.68 -6.55 -0.40 -0.56 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 -0.03 -0.03 0.03 0.03 0.03 40.52%
Adjusted Per Share Value based on latest NOSH - 141,314
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.19 1.91 1.48 0.08 0.02 0.02 0.02 2182.27%
EPS 0.57 0.52 0.46 -1.79 -0.11 -0.16 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0172 0.0138 -0.0082 -0.0082 0.0082 0.0082 0.0082 63.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.21 0.275 0.29 0.185 0.08 0.145 0.13 -
P/RPS 3.31 4.98 5.37 66.01 87.64 158.85 142.41 -91.83%
P/EPS 12.77 18.30 17.38 -2.82 -19.70 -25.61 -126.59 -
EY 7.83 5.46 5.75 -35.41 -5.08 -3.91 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 6.88 0.00 0.00 2.67 4.83 4.33 -2.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 14/11/22 30/08/22 17/05/22 28/02/22 24/11/21 27/09/21 29/06/21 -
Price 0.285 0.20 0.355 0.215 0.21 0.095 0.15 -
P/RPS 4.50 3.62 6.57 76.71 230.05 104.07 164.32 -90.89%
P/EPS 17.34 13.31 21.27 -3.28 -51.72 -16.78 -146.07 -
EY 5.77 7.51 4.70 -30.47 -1.93 -5.96 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.70 5.00 0.00 0.00 7.00 3.17 5.00 9.11%

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