[FSBM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 92.59%
YoY- 74.47%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 29,556 23,916 13,497 7,826 51,872 34,144 18,721 35.47%
PBT -12,987 -3,937 -1,960 -586 -9,190 -6,829 -4,887 91.51%
Tax -7 -354 -110 -107 -86 -178 -153 -87.13%
NP -12,994 -4,291 -2,070 -693 -9,276 -7,007 -5,040 87.69%
-
NP to SH -12,994 -4,291 -2,070 -693 -9,355 -7,062 -4,952 89.90%
-
Tax Rate - - - - - - - -
Total Cost 42,550 28,207 15,567 8,519 61,148 41,151 23,761 47.30%
-
Net Worth 62,866 70,441 74,197 75,209 75,910 78,892 81,710 -15.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 62,866 70,441 74,197 75,209 75,910 78,892 81,710 -15.99%
NOSH 53,732 53,771 53,766 53,720 54,611 54,786 54,839 -1.34%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -43.96% -17.94% -15.34% -8.86% -17.88% -20.52% -26.92% -
ROE -20.67% -6.09% -2.79% -0.92% -12.32% -8.95% -6.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.01 44.48 25.10 14.57 94.98 62.32 34.14 37.32%
EPS -24.18 -7.98 -3.85 -1.29 -17.13 -12.89 -9.03 92.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.31 1.38 1.40 1.39 1.44 1.49 -14.84%
Adjusted Per Share Value based on latest NOSH - 53,720
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.77 4.67 2.63 1.53 10.13 6.67 3.65 35.58%
EPS -2.54 -0.84 -0.40 -0.14 -1.83 -1.38 -0.97 89.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1375 0.1448 0.1468 0.1482 0.154 0.1595 -16.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.39 0.47 0.51 0.44 0.60 0.64 0.54 -
P/RPS 0.71 1.06 2.03 3.02 0.63 1.03 1.58 -41.24%
P/EPS -1.61 -5.89 -13.25 -34.11 -3.50 -4.97 -5.98 -58.20%
EY -62.01 -16.98 -7.55 -2.93 -28.55 -20.14 -16.72 139.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.37 0.31 0.43 0.44 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 28/08/09 27/05/09 27/02/09 27/11/08 27/08/08 -
Price 0.44 0.44 0.41 0.58 0.53 0.64 0.76 -
P/RPS 0.80 0.99 1.63 3.98 0.56 1.03 2.23 -49.41%
P/EPS -1.82 -5.51 -10.65 -44.96 -3.09 -4.97 -8.42 -63.88%
EY -54.96 -18.14 -9.39 -2.22 -32.32 -20.14 -11.88 176.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.30 0.41 0.38 0.44 0.51 -17.76%

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