[FSBM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -202.82%
YoY- -38.9%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 8,802 7,431 3,577 29,556 23,916 13,497 7,826 8.14%
PBT -8,347 -2,586 -1,035 -12,987 -3,937 -1,960 -586 486.66%
Tax -17 -106 -66 -7 -354 -110 -107 -70.63%
NP -8,364 -2,692 -1,101 -12,994 -4,291 -2,070 -693 425.36%
-
NP to SH -8,364 -2,692 -1,101 -12,994 -4,291 -2,070 -693 425.36%
-
Tax Rate - - - - - - - -
Total Cost 17,166 10,123 4,678 42,550 28,207 15,567 8,519 59.46%
-
Net Worth 55,903 60,717 62,300 62,866 70,441 74,197 75,209 -17.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 55,903 60,717 62,300 62,866 70,441 74,197 75,209 -17.92%
NOSH 53,753 53,732 53,707 53,732 53,771 53,766 53,720 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -95.02% -36.23% -30.78% -43.96% -17.94% -15.34% -8.86% -
ROE -14.96% -4.43% -1.77% -20.67% -6.09% -2.79% -0.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.37 13.83 6.66 55.01 44.48 25.10 14.57 8.06%
EPS -15.56 -5.01 -2.05 -24.18 -7.98 -3.85 -1.29 425.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.13 1.16 1.17 1.31 1.38 1.40 -17.96%
Adjusted Per Share Value based on latest NOSH - 53,745
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.72 1.45 0.70 5.77 4.67 2.63 1.53 8.10%
EPS -1.63 -0.53 -0.21 -2.54 -0.84 -0.40 -0.14 412.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.1185 0.1216 0.1227 0.1375 0.1448 0.1468 -17.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.55 0.32 0.38 0.39 0.47 0.51 0.44 -
P/RPS 3.36 2.31 5.71 0.71 1.06 2.03 3.02 7.36%
P/EPS -3.53 -6.39 -18.54 -1.61 -5.89 -13.25 -34.11 -77.92%
EY -28.29 -15.66 -5.39 -62.01 -16.98 -7.55 -2.93 352.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.28 0.33 0.33 0.36 0.37 0.31 42.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 -
Price 0.44 0.28 0.32 0.44 0.44 0.41 0.58 -
P/RPS 2.69 2.02 4.80 0.80 0.99 1.63 3.98 -22.96%
P/EPS -2.83 -5.59 -15.61 -1.82 -5.51 -10.65 -44.96 -84.14%
EY -35.36 -17.89 -6.41 -54.96 -18.14 -9.39 -2.22 531.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.25 0.28 0.38 0.34 0.30 0.41 1.61%

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