[FSBM] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.5%
YoY- -98.49%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,715 6,100 7,603 8,826 7,881 10,407 14,442 -18.02%
PBT -19,640 -20,319 -22,049 -26,577 -26,674 -24,692 -17,397 8.41%
Tax 3,156 3,156 -122 -41 -81 -147 330 349.93%
NP -16,484 -17,163 -22,171 -26,618 -26,755 -24,839 -17,067 -2.28%
-
NP to SH -16,727 -17,406 -22,579 -27,026 -27,163 -25,247 -17,067 -1.33%
-
Tax Rate - - - - - - - -
Total Cost 27,199 23,263 29,774 35,444 34,636 35,246 31,509 -9.33%
-
Net Worth 53,747 20,851 37,074 34,225 35,494 39,234 55,913 -2.59%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 53,747 20,851 37,074 34,225 35,494 39,234 55,913 -2.59%
NOSH 53,747 54,873 61,250 53,653 53,778 53,745 53,763 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -153.84% -281.36% -291.61% -301.59% -339.49% -238.68% -118.18% -
ROE -31.12% -83.47% -60.90% -78.96% -76.53% -64.35% -30.52% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.94 11.12 12.41 16.45 14.65 19.36 26.86 -17.99%
EPS -31.12 -31.72 -36.86 -50.37 -50.51 -46.98 -31.74 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.38 0.6053 0.6379 0.66 0.73 1.04 -2.57%
Adjusted Per Share Value based on latest NOSH - 53,653
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.10 1.19 1.49 1.73 1.54 2.04 2.83 -18.02%
EPS -3.27 -3.41 -4.42 -5.29 -5.32 -4.94 -3.34 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.0408 0.0726 0.067 0.0695 0.0768 0.1094 -2.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.27 0.23 0.30 0.35 0.35 0.55 -
P/RPS 1.55 2.43 1.85 1.82 2.39 1.81 2.05 -16.99%
P/EPS -1.00 -0.85 -0.62 -0.60 -0.69 -0.75 -1.73 -30.58%
EY -100.39 -117.48 -160.28 -167.91 -144.31 -134.21 -57.72 44.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.71 0.38 0.47 0.53 0.48 0.53 -30.03%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 24/02/12 24/11/11 26/08/11 26/05/11 23/02/11 23/11/10 -
Price 0.22 0.34 0.26 0.31 0.38 0.36 0.44 -
P/RPS 1.10 3.06 2.09 1.88 2.59 1.86 1.64 -23.35%
P/EPS -0.71 -1.07 -0.71 -0.62 -0.75 -0.77 -1.39 -36.07%
EY -141.46 -93.29 -141.78 -162.49 -132.92 -130.49 -72.15 56.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.89 0.43 0.49 0.58 0.49 0.42 -34.99%

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