[FSBM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.9%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,880 7,254 6,331 10,715 6,100 7,603 8,826 -7.24%
PBT -8,939 -20,933 -21,006 -19,640 -20,319 -22,049 -26,577 -51.47%
Tax 46 3,158 3,166 3,156 3,156 -122 -41 -
NP -8,893 -17,775 -17,840 -16,484 -17,163 -22,171 -26,618 -51.69%
-
NP to SH -8,903 -18,028 -18,093 -16,727 -17,406 -22,579 -27,026 -52.14%
-
Tax Rate - - - - - - - -
Total Cost 16,773 25,029 24,171 27,199 23,263 29,774 35,444 -39.13%
-
Net Worth 24,351 24,238 27,169 53,747 20,851 37,074 34,225 -20.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 24,351 24,238 27,169 53,747 20,851 37,074 34,225 -20.21%
NOSH 93,659 86,567 93,687 53,747 54,873 61,250 53,653 44.73%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -112.86% -245.04% -281.79% -153.84% -281.36% -291.61% -301.59% -
ROE -36.56% -74.38% -66.59% -31.12% -83.47% -60.90% -78.96% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.41 8.38 6.76 19.94 11.12 12.41 16.45 -35.93%
EPS -9.51 -20.83 -19.31 -31.12 -31.72 -36.86 -50.37 -66.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.29 1.00 0.38 0.6053 0.6379 -44.87%
Adjusted Per Share Value based on latest NOSH - 53,747
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.54 1.42 1.24 2.09 1.19 1.48 1.72 -7.07%
EPS -1.74 -3.52 -3.53 -3.27 -3.40 -4.41 -5.28 -52.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0473 0.053 0.1049 0.0407 0.0724 0.0668 -20.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.22 0.30 0.31 0.27 0.23 0.30 -
P/RPS 3.09 2.63 4.44 1.55 2.43 1.85 1.82 42.08%
P/EPS -2.74 -1.06 -1.55 -1.00 -0.85 -0.62 -0.60 173.98%
EY -36.56 -94.66 -64.37 -100.39 -117.48 -160.28 -167.91 -63.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.79 1.03 0.31 0.71 0.38 0.47 65.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 01/03/13 27/11/12 29/08/12 30/05/12 24/02/12 24/11/11 26/08/11 -
Price 0.20 0.27 0.28 0.22 0.34 0.26 0.31 -
P/RPS 2.38 3.22 4.14 1.10 3.06 2.09 1.88 16.94%
P/EPS -2.10 -1.30 -1.45 -0.71 -1.07 -0.71 -0.62 124.70%
EY -47.53 -77.13 -68.97 -141.46 -93.29 -141.78 -162.49 -55.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.96 0.97 0.22 0.89 0.43 0.49 34.97%

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