[FSBM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -47.93%
YoY- -94.3%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 7,603 8,826 7,881 10,407 14,442 23,490 25,307 -55.11%
PBT -22,049 -26,577 -26,674 -24,692 -17,397 -13,613 -13,436 39.08%
Tax -122 -41 -81 -147 330 -3 34 -
NP -22,171 -26,618 -26,755 -24,839 -17,067 -13,616 -13,402 39.83%
-
NP to SH -22,579 -27,026 -27,163 -25,247 -17,067 -13,616 -13,402 41.54%
-
Tax Rate - - - - - - - -
Total Cost 29,774 35,444 34,636 35,246 31,509 37,106 38,709 -16.03%
-
Net Worth 37,074 34,225 35,494 39,234 55,913 60,737 62,300 -29.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 37,074 34,225 35,494 39,234 55,913 60,737 62,300 -29.22%
NOSH 61,250 53,653 53,778 53,745 53,763 53,749 53,707 9.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -291.61% -301.59% -339.49% -238.68% -118.18% -57.97% -52.96% -
ROE -60.90% -78.96% -76.53% -64.35% -30.52% -22.42% -21.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.41 16.45 14.65 19.36 26.86 43.70 47.12 -58.87%
EPS -36.86 -50.37 -50.51 -46.98 -31.74 -25.33 -24.95 29.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6053 0.6379 0.66 0.73 1.04 1.13 1.16 -35.15%
Adjusted Per Share Value based on latest NOSH - 53,745
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.48 1.72 1.54 2.03 2.82 4.59 4.94 -55.19%
EPS -4.41 -5.28 -5.30 -4.93 -3.33 -2.66 -2.62 41.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0668 0.0693 0.0766 0.1092 0.1186 0.1216 -29.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.23 0.30 0.35 0.35 0.55 0.32 0.38 -
P/RPS 1.85 1.82 2.39 1.81 2.05 0.73 0.81 73.34%
P/EPS -0.62 -0.60 -0.69 -0.75 -1.73 -1.26 -1.52 -44.96%
EY -160.28 -167.91 -144.31 -134.21 -57.72 -79.16 -65.67 81.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.53 0.48 0.53 0.28 0.33 9.85%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 26/05/11 23/02/11 23/11/10 26/08/10 26/05/10 -
Price 0.26 0.31 0.38 0.36 0.44 0.28 0.32 -
P/RPS 2.09 1.88 2.59 1.86 1.64 0.64 0.68 111.24%
P/EPS -0.71 -0.62 -0.75 -0.77 -1.39 -1.11 -1.28 -32.46%
EY -141.78 -162.49 -132.92 -130.49 -72.15 -90.47 -77.98 48.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.58 0.49 0.42 0.25 0.28 33.07%

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