[FSBM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.85%
YoY- 51.49%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,445 2,245 2,972 2,755 7,880 7,254 6,331 -33.27%
PBT -11,417 -6,354 -6,093 -8,151 -8,939 -20,933 -21,006 -33.32%
Tax -8 37 37 46 46 3,158 3,166 -
NP -11,425 -6,317 -6,056 -8,105 -8,893 -17,775 -17,840 -25.64%
-
NP to SH -11,134 -6,317 -6,056 -8,115 -8,903 -18,028 -18,093 -27.58%
-
Tax Rate - - - - - - - -
Total Cost 14,870 8,562 9,028 10,860 16,773 25,029 24,171 -27.60%
-
Net Worth 18,914 26,051 27,348 28,396 24,351 24,238 27,169 -21.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 18,914 26,051 27,348 28,396 24,351 24,238 27,169 -21.39%
NOSH 118,215 118,416 118,906 118,320 93,659 86,567 93,687 16.71%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -331.64% -281.38% -203.77% -294.19% -112.86% -245.04% -281.79% -
ROE -58.86% -24.25% -22.14% -28.58% -36.56% -74.38% -66.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.91 1.90 2.50 2.33 8.41 8.38 6.76 -42.90%
EPS -9.42 -5.33 -5.09 -6.86 -9.51 -20.83 -19.31 -37.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.22 0.23 0.24 0.26 0.28 0.29 -32.65%
Adjusted Per Share Value based on latest NOSH - 118,320
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.68 0.44 0.58 0.54 1.55 1.42 1.24 -32.92%
EPS -2.19 -1.24 -1.19 -1.59 -1.75 -3.54 -3.55 -27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0511 0.0537 0.0557 0.0478 0.0476 0.0533 -21.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.24 0.24 0.26 0.20 0.26 0.22 0.30 -
P/RPS 8.24 12.66 10.40 8.59 3.09 2.63 4.44 50.84%
P/EPS -2.55 -4.50 -5.10 -2.92 -2.74 -1.06 -1.55 39.23%
EY -39.24 -22.23 -19.59 -34.29 -36.56 -94.66 -64.37 -28.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.09 1.13 0.83 1.00 0.79 1.03 28.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 26/08/13 27/05/13 01/03/13 27/11/12 29/08/12 -
Price 0.25 0.25 0.27 0.26 0.20 0.27 0.28 -
P/RPS 8.58 13.19 10.80 11.17 2.38 3.22 4.14 62.33%
P/EPS -2.65 -4.69 -5.30 -3.79 -2.10 -1.30 -1.45 49.31%
EY -37.67 -21.34 -18.86 -26.38 -47.53 -77.13 -68.97 -33.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.14 1.17 1.08 0.77 0.96 0.97 37.14%

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