[FSBM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.72%
YoY- -31.57%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 23,490 25,307 29,556 41,647 46,651 50,972 51,875 -41.11%
PBT -13,613 -13,436 -12,987 -6,307 -6,272 -7,007 -9,199 29.95%
Tax -3 34 -7 -266 -47 -197 -90 -89.70%
NP -13,616 -13,402 -12,994 -6,573 -6,319 -7,204 -9,289 29.12%
-
NP to SH -13,616 -13,402 -12,994 -6,573 -6,462 -7,323 -9,344 28.62%
-
Tax Rate - - - - - - - -
Total Cost 37,106 38,709 42,550 48,220 52,970 58,176 61,164 -28.40%
-
Net Worth 60,737 62,300 62,882 70,448 74,228 75,209 75,887 -13.83%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 60,737 62,300 62,882 70,448 74,228 75,209 75,887 -13.83%
NOSH 53,749 53,707 53,745 53,777 53,789 53,720 54,595 -1.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -57.97% -52.96% -43.96% -15.78% -13.55% -14.13% -17.91% -
ROE -22.42% -21.51% -20.66% -9.33% -8.71% -9.74% -12.31% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.70 47.12 54.99 77.44 86.73 94.88 95.02 -40.50%
EPS -25.33 -24.95 -24.18 -12.22 -12.01 -13.63 -17.12 29.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.16 1.17 1.31 1.38 1.40 1.39 -12.92%
Adjusted Per Share Value based on latest NOSH - 53,777
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.59 4.94 5.77 8.13 9.11 9.95 10.13 -41.09%
EPS -2.66 -2.62 -2.54 -1.28 -1.26 -1.43 -1.82 28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1186 0.1216 0.1228 0.1375 0.1449 0.1468 0.1481 -13.79%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.32 0.38 0.39 0.47 0.51 0.44 0.60 -
P/RPS 0.73 0.81 0.71 0.61 0.59 0.46 0.63 10.34%
P/EPS -1.26 -1.52 -1.61 -3.85 -4.25 -3.23 -3.51 -49.58%
EY -79.16 -65.67 -61.99 -26.01 -23.56 -30.98 -28.53 97.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.33 0.36 0.37 0.31 0.43 -24.93%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 27/05/09 27/02/09 -
Price 0.28 0.32 0.44 0.44 0.41 0.58 0.53 -
P/RPS 0.64 0.68 0.80 0.57 0.47 0.61 0.56 9.33%
P/EPS -1.11 -1.28 -1.82 -3.60 -3.41 -4.25 -3.10 -49.67%
EY -90.47 -77.98 -54.95 -27.78 -29.30 -23.50 -32.29 99.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.38 0.34 0.30 0.41 0.38 -24.41%

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