[FSBM] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -28.77%
YoY- -209.46%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 53,672 61,254 61,569 48,932 54,374 45,632 49,977 4.85%
PBT -6,522 -6,136 -11,512 -19,340 -14,423 -16,655 -12,925 -36.53%
Tax -1,758 -2,621 -1,990 76 -537 322 -317 212.33%
NP -8,280 -8,757 -13,502 -19,264 -14,960 -16,333 -13,242 -26.81%
-
NP to SH -8,280 -8,757 -13,502 -19,264 -14,960 -16,333 -13,242 -26.81%
-
Tax Rate - - - - - - - -
Total Cost 61,952 70,011 75,071 68,196 69,334 61,965 63,219 -1.33%
-
Net Worth 53,021 55,065 54,699 41,949 47,544 49,638 58,901 -6.75%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - 1,841 1,841 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 53,021 55,065 54,699 41,949 47,544 49,638 58,901 -6.75%
NOSH 51,080 51,463 51,120 51,157 51,123 51,173 55,567 -5.44%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -15.43% -14.30% -21.93% -39.37% -27.51% -35.79% -26.50% -
ROE -15.62% -15.90% -24.68% -45.92% -31.47% -32.90% -22.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 105.07 119.02 120.44 95.65 106.36 89.17 89.94 10.89%
EPS -16.21 -17.02 -26.41 -37.66 -29.26 -31.92 -23.83 -22.59%
DPS 0.00 0.00 0.00 0.00 0.00 3.60 3.31 -
NAPS 1.038 1.07 1.07 0.82 0.93 0.97 1.06 -1.38%
Adjusted Per Share Value based on latest NOSH - 51,157
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.48 11.96 12.02 9.55 10.61 8.91 9.76 4.84%
EPS -1.62 -1.71 -2.64 -3.76 -2.92 -3.19 -2.59 -26.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.36 -
NAPS 0.1035 0.1075 0.1068 0.0819 0.0928 0.0969 0.115 -6.76%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.11 1.16 1.10 1.39 1.43 1.54 1.57 -
P/RPS 1.06 0.97 0.91 1.45 1.34 1.73 1.75 -28.34%
P/EPS -6.85 -6.82 -4.16 -3.69 -4.89 -4.83 -6.59 2.60%
EY -14.60 -14.67 -24.01 -27.09 -20.46 -20.73 -15.18 -2.55%
DY 0.00 0.00 0.00 0.00 0.00 2.34 2.11 -
P/NAPS 1.07 1.08 1.03 1.70 1.54 1.59 1.48 -19.39%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 26/05/03 -
Price 1.05 1.10 1.18 1.19 1.34 1.63 1.55 -
P/RPS 1.00 0.92 0.98 1.24 1.26 1.83 1.72 -30.27%
P/EPS -6.48 -6.46 -4.47 -3.16 -4.58 -5.11 -6.50 -0.20%
EY -15.44 -15.47 -22.38 -31.64 -21.84 -19.58 -15.37 0.30%
DY 0.00 0.00 0.00 0.00 0.00 2.21 2.14 -
P/NAPS 1.01 1.03 1.10 1.45 1.44 1.68 1.46 -21.72%

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