[FSBM] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock

[FSBM] FSBM HOLDINGS BHD

Announcement Date

25-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 39.92%

YoY- -214.21%

Quarter Report

FSBM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Quarter Result
Revenue	18,332	9,889	19,762	13,586	5,695	15,331	11,020	40.35%
YoY %	85.38%	-49.96%	45.46%	138.56%	-62.85%	39.12%	-	-
Horiz. %	166.35%	89.74%	179.33%	123.28%	51.68%	139.12%	100.00%	-
PBT	210	-5,308	-1,544	-4,870	-7,618	-391	-3,776	-
YoY %	103.96%	-243.78%	68.30%	36.07%	-1,848.34%	89.65%	-	-
Horiz. %	-5.56%	140.57%	40.89%	128.97%	201.75%	10.35%	100.00%	-
Tax	-1,396	-153	-777	336	670	-766	82	-
YoY %	-812.42%	80.31%	-331.25%	-49.85%	187.47%	-1,034.15%	-	-
Horiz. %	-1,702.44%	-186.59%	-947.56%	409.76%	817.07%	-934.15%	100.00%	-
NP	-1,186	-5,461	-2,321	-4,534	-6,948	-1,157	-3,694	-53.07%
YoY %	78.28%	-135.29%	48.81%	34.74%	-500.52%	68.68%	-	-
Horiz. %	32.11%	147.83%	62.83%	122.74%	188.09%	31.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,186	-5,461	-2,321	-4,534	-7,546	-1,157	-3,694	-53.07%
YoY %	78.28%	-135.29%	48.81%	39.92%	-552.20%	68.68%	-	-
Horiz. %	32.11%	147.83%	62.83%	122.74%	204.28%	31.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	664.76%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	19,518	15,350	22,083	18,120	12,643	16,488	14,714	20.70%
YoY %	27.15%	-30.49%	21.87%	43.32%	-23.32%	12.06%	-	-
Horiz. %	132.65%	104.32%	150.08%	123.15%	85.92%	112.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,699	41,949	47,544	49,638	58,901	60,921	61,396	-7.40%
YoY %	30.39%	-11.77%	-4.22%	-15.73%	-3.32%	-0.77%	-	-
Horiz. %	89.09%	68.33%	77.44%	80.85%	95.94%	99.23%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	54,699	41,949	47,544	49,638	58,901	60,921	61,396	-7.40%
YoY %	30.39%	-11.77%	-4.22%	-15.73%	-3.32%	-0.77%	-	-
Horiz. %	89.09%	68.33%	77.44%	80.85%	95.94%	99.23%	100.00%	-
NOSH	51,120	51,157	51,123	51,173	55,567	51,194	51,163	-0.05%
YoY %	-0.07%	0.07%	-0.10%	-7.91%	8.54%	0.06%	-	-
Horiz. %	99.92%	99.99%	99.92%	100.02%	108.61%	100.06%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	-6.47%	-55.22%	-11.74%	-33.37%	-122.00%	-7.55%	-33.52%	-
YoY %	88.28%	-370.36%	64.82%	72.65%	-1,515.89%	77.48%	-	-
Horiz. %	19.30%	164.74%	35.02%	99.55%	363.96%	22.52%	100.00%	-
ROE	-2.17%	-13.02%	-4.88%	-9.13%	-12.81%	-1.90%	-6.02%	-
YoY %	83.33%	-166.80%	46.55%	28.73%	-574.21%	68.44%	-	-
Horiz. %	36.05%	216.28%	81.06%	151.66%	212.79%	31.56%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	35.86	19.33	38.66	26.55	10.25	29.95	21.54	40.42%
YoY %	85.51%	-50.00%	45.61%	159.02%	-65.78%	39.04%	-	-
Horiz. %	166.48%	89.74%	179.48%	123.26%	47.59%	139.04%	100.00%	-
EPS	-2.32	-10.68	-4.54	-8.86	-13.58	-2.26	-7.22	-53.05%
YoY %	78.28%	-135.24%	48.76%	34.76%	-500.88%	68.70%	-	-
Horiz. %	32.13%	147.92%	62.88%	122.71%	188.09%	31.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.07	0.82	0.93	0.97	1.06	1.19	1.20	-7.35%
YoY %	30.49%	-11.83%	-4.12%	-8.49%	-10.92%	-0.83%	-	-
Horiz. %	89.17%	68.33%	77.50%	80.83%	88.33%	99.17%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 51,173
RPS	3.58	1.93	3.86	2.65	1.11	2.99	2.15	40.44%
YoY %	85.49%	-50.00%	45.66%	138.74%	-62.88%	39.07%	-	-
Horiz. %	166.51%	89.77%	179.53%	123.26%	51.63%	139.07%	100.00%	-
EPS	-0.23	-1.07	-0.45	-0.89	-1.47	-0.23	-0.72	-53.23%
YoY %	78.50%	-137.78%	49.44%	39.46%	-539.13%	68.06%	-	-
Horiz. %	31.94%	148.61%	62.50%	123.61%	204.17%	31.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1068	0.0819	0.0928	0.0969	0.115	0.1189	0.1199	-7.41%
YoY %	30.40%	-11.75%	-4.23%	-15.74%	-3.28%	-0.83%	-	-
Horiz. %	89.07%	68.31%	77.40%	80.82%	95.91%	99.17%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	-
Price	1.10	1.39	1.43	1.54	1.57	1.70	1.72	-
P/RPS	3.07	7.19	3.70	5.80	15.32	5.68	7.99	-47.11%
YoY %	-57.30%	94.32%	-36.21%	-62.14%	169.72%	-28.91%	-	-
Horiz. %	38.42%	89.99%	46.31%	72.59%	191.74%	71.09%	100.00%	-
P/EPS	-47.41	-13.02	-31.50	-17.38	-11.56	-75.22	-23.82	58.16%
YoY %	-264.13%	58.67%	-81.24%	-50.35%	84.63%	-215.79%	-	-
Horiz. %	199.03%	54.66%	132.24%	72.96%	48.53%	315.79%	100.00%	-
EY	-2.11	-7.68	-3.17	-5.75	-8.65	-1.33	-4.20	-36.77%
YoY %	72.53%	-142.27%	44.87%	33.53%	-550.38%	68.33%	-	-
Horiz. %	50.24%	182.86%	75.48%	136.90%	205.95%	31.67%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.03	1.70	1.54	1.59	1.48	1.43	1.43	-19.63%
YoY %	-39.41%	10.39%	-3.14%	7.43%	3.50%	0.00%	-	-
Horiz. %	72.03%	118.88%	107.69%	111.19%	103.50%	100.00%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	26/05/04	26/02/04	20/11/03	25/08/03	26/05/03	28/02/03	25/11/02	-
Price	1.18	1.19	1.34	1.63	1.55	1.55	1.72	-
P/RPS	3.29	6.16	3.47	6.14	15.12	5.18	7.99	-44.62%
YoY %	-46.59%	77.52%	-43.49%	-59.39%	191.89%	-35.17%	-	-
Horiz. %	41.18%	77.10%	43.43%	76.85%	189.24%	64.83%	100.00%	-
P/EPS	-50.86	-11.15	-29.52	-18.40	-11.41	-68.58	-23.82	65.73%
YoY %	-356.14%	62.23%	-60.43%	-61.26%	83.36%	-187.91%	-	-
Horiz. %	213.52%	46.81%	123.93%	77.25%	47.90%	287.91%	100.00%	-
EY	-1.97	-8.97	-3.39	-5.44	-8.76	-1.46	-4.20	-39.60%
YoY %	78.04%	-164.60%	37.68%	37.90%	-500.00%	65.24%	-	-
Horiz. %	46.90%	213.57%	80.71%	129.52%	208.57%	34.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.10	1.45	1.44	1.68	1.46	1.30	1.43	-16.03%
YoY %	-24.14%	0.69%	-14.29%	15.07%	12.31%	-9.09%	-	-
Horiz. %	76.92%	101.40%	100.70%	117.48%	102.10%	90.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos