[FSBM] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -8.54%
YoY- 11.89%
Quarter Report
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 43,643 64,101 95,791 103,786 95,159 101,744 88,660 -37.62%
PBT -2,289 3,519 9,048 13,353 14,594 14,617 11,425 -
Tax 1,767 1,767 -518 -583 -587 -587 -15 -
NP -522 5,286 8,530 12,770 14,007 14,030 11,410 -
-
NP to SH -52 5,700 8,818 12,851 14,051 14,070 11,282 -
-
Tax Rate - -50.21% 5.73% 4.37% 4.02% 4.02% 0.13% -
Total Cost 44,165 58,815 87,261 91,016 81,152 87,714 77,250 -31.09%
-
Net Worth 83,887 86,585 86,549 88,369 86,094 82,792 77,827 5.12%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,744 2,744 5,485 7,130 5,931 5,931 4,724 -30.35%
Div Payout % 0.00% 48.15% 62.21% 55.48% 42.21% 42.16% 41.87% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 83,887 86,585 86,549 88,369 86,094 82,792 77,827 5.12%
NOSH 54,828 54,801 54,778 54,887 54,837 54,829 54,808 0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -1.20% 8.25% 8.90% 12.30% 14.72% 13.79% 12.87% -
ROE -0.06% 6.58% 10.19% 14.54% 16.32% 16.99% 14.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 79.60 116.97 174.87 189.09 173.53 185.56 161.76 -37.64%
EPS -0.09 10.40 16.10 23.41 25.62 25.66 20.58 -
DPS 5.00 5.00 10.00 13.00 10.82 10.82 8.62 -30.42%
NAPS 1.53 1.58 1.58 1.61 1.57 1.51 1.42 5.09%
Adjusted Per Share Value based on latest NOSH - 54,887
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.52 12.51 18.70 20.26 18.58 19.86 17.31 -37.63%
EPS -0.01 1.11 1.72 2.51 2.74 2.75 2.20 -
DPS 0.54 0.54 1.07 1.39 1.16 1.16 0.92 -29.87%
NAPS 0.1638 0.169 0.169 0.1725 0.1681 0.1616 0.1519 5.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.75 0.87 1.16 1.47 1.42 1.50 1.30 -
P/RPS 0.94 0.74 0.66 0.78 0.82 0.81 0.80 11.33%
P/EPS -790.79 8.36 7.21 6.28 5.54 5.85 6.32 -
EY -0.13 11.96 13.88 15.93 18.04 17.11 15.83 -
DY 6.67 5.75 8.62 8.84 7.62 7.21 6.63 0.40%
P/NAPS 0.49 0.55 0.73 0.91 0.90 0.99 0.92 -34.26%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 23/11/07 23/08/07 17/05/07 27/02/07 21/11/06 -
Price 0.66 0.85 0.96 1.21 1.49 1.53 1.45 -
P/RPS 0.83 0.73 0.55 0.64 0.86 0.82 0.90 -5.25%
P/EPS -695.90 8.17 5.96 5.17 5.82 5.96 7.04 -
EY -0.14 12.24 16.77 19.35 17.20 16.77 14.20 -
DY 7.58 5.88 10.42 10.74 7.26 7.07 5.94 17.63%
P/NAPS 0.43 0.54 0.61 0.75 0.95 1.01 1.02 -43.74%

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