[FSBM] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 70.37%
YoY- 74.47%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 22,664 4,204 14,308 31,304 34,916 116,748 143,088 -26.42%
PBT -9,352 -12,068 -4,140 -2,344 -11,112 12,120 12,212 -
Tax 0 0 -264 -428 0 0 0 -
NP -9,352 -12,068 -4,404 -2,772 -11,112 12,120 12,212 -
-
NP to SH -9,352 -12,068 -4,404 -2,772 -10,856 12,152 12,228 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 32,016 16,272 18,712 34,076 46,028 104,628 130,876 -20.89%
-
Net Worth 53,747 35,494 62,300 75,209 83,887 86,094 70,034 -4.31%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 53,747 35,494 62,300 75,209 83,887 86,094 70,034 -4.31%
NOSH 53,747 53,778 53,707 53,720 54,828 54,837 51,120 0.83%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -41.26% -287.06% -30.78% -8.86% -31.82% 10.38% 8.53% -
ROE -17.40% -34.00% -7.07% -3.69% -12.94% 14.11% 17.46% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 42.17 7.82 26.64 58.27 63.68 212.90 279.90 -27.03%
EPS -17.40 -22.44 -8.20 -5.16 -19.80 22.16 23.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.66 1.16 1.40 1.53 1.57 1.37 -5.10%
Adjusted Per Share Value based on latest NOSH - 53,720
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.43 0.82 2.80 6.12 6.83 22.84 27.99 -26.43%
EPS -1.83 -2.36 -0.86 -0.54 -2.12 2.38 2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1051 0.0694 0.1219 0.1471 0.1641 0.1684 0.137 -4.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.31 0.35 0.38 0.44 0.75 1.42 1.10 -
P/RPS 0.74 4.48 1.43 0.76 1.18 0.67 0.39 11.25%
P/EPS -1.78 -1.56 -4.63 -8.53 -3.79 6.41 4.60 -
EY -56.13 -64.11 -21.58 -11.73 -26.40 15.61 21.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.53 0.33 0.31 0.49 0.90 0.80 -14.60%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 26/05/10 27/05/09 28/05/08 17/05/07 09/06/06 -
Price 0.22 0.38 0.32 0.58 0.66 1.49 1.19 -
P/RPS 0.52 4.86 1.20 1.00 1.04 0.70 0.43 3.21%
P/EPS -1.26 -1.69 -3.90 -11.24 -3.33 6.72 4.97 -
EY -79.09 -59.05 -25.63 -8.90 -30.00 14.87 20.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.58 0.28 0.41 0.43 0.95 0.87 -20.46%

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