[FSBM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 75.37%
YoY- 84.28%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 63,492 58,377 63,206 73,328 48,932 52,057 38,562 39.22%
PBT 5,777 -1,618 1,432 840 -19,340 -18,709 -24,976 -
Tax -2,672 -2,140 -3,382 -5,584 76 305 2,012 -
NP 3,105 -3,758 -1,950 -4,744 -19,264 -18,404 -22,964 -
-
NP to SH 3,105 -3,758 -1,950 -4,744 -19,264 -18,404 -22,964 -
-
Tax Rate 46.25% - 236.17% 664.76% - - - -
Total Cost 60,387 62,135 65,156 78,072 68,196 70,461 61,526 -1.23%
-
Net Worth 58,826 53,105 54,620 54,699 42,451 47,561 49,610 11.97%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 58,826 53,105 54,620 54,699 42,451 47,561 49,610 11.97%
NOSH 51,153 51,161 51,047 51,120 51,146 51,141 51,144 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.89% -6.44% -3.09% -6.47% -39.37% -35.35% -59.55% -
ROE 5.28% -7.08% -3.57% -8.67% -45.38% -38.70% -46.29% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 124.12 114.10 123.82 143.44 95.67 101.79 75.40 39.20%
EPS 6.07 -7.35 -3.82 -9.28 -37.66 -35.99 -44.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.038 1.07 1.07 0.83 0.93 0.97 11.95%
Adjusted Per Share Value based on latest NOSH - 51,120
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.42 11.42 12.36 14.34 9.57 10.18 7.54 39.26%
EPS 0.61 -0.74 -0.38 -0.93 -3.77 -3.60 -4.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.1039 0.1068 0.107 0.083 0.093 0.097 12.02%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.82 1.11 1.16 1.10 1.39 1.43 1.54 -
P/RPS 0.66 0.97 0.94 0.77 1.45 1.40 2.04 -52.71%
P/EPS 13.51 -15.11 -30.37 -11.85 -3.69 -3.97 -3.43 -
EY 7.40 -6.62 -3.29 -8.44 -27.10 -25.17 -29.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.07 1.08 1.03 1.67 1.54 1.59 -41.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 -
Price 1.25 1.05 1.10 1.18 1.19 1.34 1.63 -
P/RPS 1.01 0.92 0.89 0.82 1.24 1.32 2.16 -39.61%
P/EPS 20.59 -14.29 -28.80 -12.72 -3.16 -3.72 -3.63 -
EY 4.86 -7.00 -3.47 -7.86 -31.65 -26.86 -27.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.01 1.03 1.10 1.43 1.44 1.68 -24.95%

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