[FSBM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 66.11%
YoY- -58.87%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 10,407 11,736 14,862 14,308 29,556 31,888 26,994 -46.93%
PBT -24,692 -11,129 -5,172 -4,140 -12,987 -5,249 -3,920 239.93%
Tax -147 -22 -212 -264 -7 -472 -220 -23.51%
NP -24,839 -11,152 -5,384 -4,404 -12,994 -5,721 -4,140 229.10%
-
NP to SH -25,122 -11,152 -5,384 -4,404 -12,994 -5,721 -4,140 231.59%
-
Tax Rate - - - - - - - -
Total Cost 35,246 22,888 20,246 18,712 42,550 37,609 31,134 8.59%
-
Net Worth 37,623 55,903 60,717 62,300 62,866 70,441 74,197 -36.33%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 37,623 55,903 60,717 62,300 62,866 70,441 74,197 -36.33%
NOSH 53,748 53,753 53,732 53,707 53,732 53,771 53,766 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -238.68% -95.02% -36.23% -30.78% -43.96% -17.94% -15.34% -
ROE -66.77% -19.95% -8.87% -7.07% -20.67% -8.12% -5.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.36 21.83 27.66 26.64 55.01 59.30 50.21 -46.93%
EPS -46.22 -20.75 -10.02 -8.20 -24.18 -10.64 -7.70 229.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 1.04 1.13 1.16 1.17 1.31 1.38 -36.31%
Adjusted Per Share Value based on latest NOSH - 53,707
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.03 2.29 2.90 2.79 5.77 6.23 5.27 -46.96%
EPS -4.90 -2.18 -1.05 -0.86 -2.54 -1.12 -0.81 230.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.1091 0.1185 0.1216 0.1227 0.1375 0.1448 -36.34%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.35 0.55 0.32 0.38 0.39 0.47 0.51 -
P/RPS 1.81 2.52 1.16 1.43 0.71 0.79 1.02 46.41%
P/EPS -0.75 -2.65 -3.19 -4.63 -1.61 -4.42 -6.62 -76.49%
EY -133.54 -37.72 -31.31 -21.58 -62.01 -22.64 -15.10 325.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.28 0.33 0.33 0.36 0.37 22.16%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 -
Price 0.36 0.44 0.28 0.32 0.44 0.44 0.41 -
P/RPS 1.86 2.02 1.01 1.20 0.80 0.74 0.82 72.37%
P/EPS -0.77 -2.12 -2.79 -3.90 -1.82 -4.14 -5.32 -72.33%
EY -129.83 -47.15 -35.79 -25.63 -54.96 -24.18 -18.78 261.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.25 0.28 0.38 0.34 0.30 42.30%

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