[FSBM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -3.14%
YoY- -83.01%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 10,407 14,442 23,490 25,307 29,556 41,647 46,651 -63.11%
PBT -24,692 -17,397 -13,613 -13,436 -12,987 -6,307 -6,272 148.70%
Tax -147 330 -3 34 -7 -266 -47 113.42%
NP -24,839 -17,067 -13,616 -13,402 -12,994 -6,573 -6,319 148.45%
-
NP to SH -25,247 -17,067 -13,616 -13,402 -12,994 -6,573 -6,462 147.44%
-
Tax Rate - - - - - - - -
Total Cost 35,246 31,509 37,106 38,709 42,550 48,220 52,970 -23.72%
-
Net Worth 39,234 55,913 60,737 62,300 62,882 70,448 74,228 -34.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,234 55,913 60,737 62,300 62,882 70,448 74,228 -34.55%
NOSH 53,745 53,763 53,749 53,707 53,745 53,777 53,789 -0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -238.68% -118.18% -57.97% -52.96% -43.96% -15.78% -13.55% -
ROE -64.35% -30.52% -22.42% -21.51% -20.66% -9.33% -8.71% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.36 26.86 43.70 47.12 54.99 77.44 86.73 -63.10%
EPS -46.98 -31.74 -25.33 -24.95 -24.18 -12.22 -12.01 147.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.04 1.13 1.16 1.17 1.31 1.38 -34.51%
Adjusted Per Share Value based on latest NOSH - 53,707
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.03 2.82 4.59 4.94 5.77 8.13 9.11 -63.14%
EPS -4.93 -3.33 -2.66 -2.62 -2.54 -1.28 -1.26 147.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.1092 0.1186 0.1216 0.1228 0.1375 0.1449 -34.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.35 0.55 0.32 0.38 0.39 0.47 0.51 -
P/RPS 1.81 2.05 0.73 0.81 0.71 0.61 0.59 110.69%
P/EPS -0.75 -1.73 -1.26 -1.52 -1.61 -3.85 -4.25 -68.43%
EY -134.21 -57.72 -79.16 -65.67 -61.99 -26.01 -23.56 217.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.28 0.33 0.33 0.36 0.37 18.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 26/05/10 24/02/10 24/11/09 28/08/09 -
Price 0.36 0.44 0.28 0.32 0.44 0.44 0.41 -
P/RPS 1.86 1.64 0.64 0.68 0.80 0.57 0.47 149.56%
P/EPS -0.77 -1.39 -1.11 -1.28 -1.82 -3.60 -3.41 -62.81%
EY -130.49 -72.15 -90.47 -77.98 -54.95 -27.78 -29.30 169.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.25 0.28 0.38 0.34 0.30 38.56%

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