[FSBM] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 30.99%
YoY- 71.68%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,578 8,668 4,633 5,997 5,258 2,568 6,378 -19.75%
PBT -1,114 -1,240 -4,800 -981 -224 -2,072 -9,159 -75.29%
Tax 0 0 -43 0 0 0 0 -
NP -1,114 -1,240 -4,843 -981 -224 -2,072 -9,159 -75.29%
-
NP to SH -1,114 -1,240 -4,843 -981 -1,422 -2,072 -9,120 -75.22%
-
Tax Rate - - - - - - - -
Total Cost 5,692 9,908 9,476 6,978 5,482 4,640 15,537 -48.64%
-
Net Worth 6,630 4,959 6,355 10,151 63,199 10,107 11,495 -30.59%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,630 4,959 6,355 10,151 63,199 10,107 11,495 -30.59%
NOSH 132,619 124,000 127,112 126,896 789,999 126,341 127,629 2.57%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -24.33% -14.31% -104.53% -16.36% -4.26% -80.69% -143.60% -
ROE -16.80% -25.00% -76.20% -9.67% -2.25% -20.50% -79.33% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.45 6.99 3.64 4.73 0.67 2.03 4.99 -21.72%
EPS -0.84 -1.00 -3.81 -0.77 -0.18 1.64 -7.14 -75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 0.05 0.08 0.08 0.08 0.09 -32.29%
Adjusted Per Share Value based on latest NOSH - 127,346
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.90 1.70 0.91 1.17 1.03 0.50 1.25 -19.58%
EPS -0.22 -0.24 -0.95 -0.19 -0.28 -0.41 -1.78 -75.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0097 0.0124 0.0199 0.1236 0.0198 0.0225 -30.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.19 0.22 0.21 0.15 0.165 0.175 0.30 -
P/RPS 5.50 3.15 5.76 3.17 24.79 8.61 0.00 -
P/EPS -22.62 -22.00 -5.51 -19.40 -91.67 -10.67 0.00 -
EY -4.42 -4.55 -18.14 -5.16 -1.09 -9.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 5.50 4.20 1.88 2.06 2.19 3.75 0.88%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 28/11/16 25/08/16 25/05/16 22/02/16 26/11/15 27/08/15 -
Price 0.20 0.165 0.20 0.22 0.16 0.17 0.185 -
P/RPS 5.79 2.36 5.49 4.65 24.04 8.36 0.00 -
P/EPS -23.81 -16.50 -5.25 -28.45 -88.89 -10.37 0.00 -
EY -4.20 -6.06 -19.05 -3.52 -1.13 -9.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 4.13 4.00 2.75 2.00 2.13 2.31 43.96%

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