[FSBM] YoY Annualized Quarter 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- 66.11%
YoY- -58.87%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,164 22,664 4,204 14,308 31,304 34,916 116,748 -48.52%
PBT -6,200 -9,352 -12,068 -4,140 -2,344 -11,112 12,120 -
Tax 0 0 0 -264 -428 0 0 -
NP -6,200 -9,352 -12,068 -4,404 -2,772 -11,112 12,120 -
-
NP to SH -6,200 -9,352 -12,068 -4,404 -2,772 -10,856 12,152 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 8,364 32,016 16,272 18,712 34,076 46,028 104,628 -34.34%
-
Net Worth 28,396 53,747 35,494 62,300 75,209 83,887 86,094 -16.86%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 28,396 53,747 35,494 62,300 75,209 83,887 86,094 -16.86%
NOSH 118,320 53,747 53,778 53,707 53,720 54,828 54,837 13.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -286.51% -41.26% -287.06% -30.78% -8.86% -31.82% 10.38% -
ROE -21.83% -17.40% -34.00% -7.07% -3.69% -12.94% 14.11% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.83 42.17 7.82 26.64 58.27 63.68 212.90 -54.70%
EPS -5.24 -17.40 -22.44 -8.20 -5.16 -19.80 22.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 1.00 0.66 1.16 1.40 1.53 1.57 -26.85%
Adjusted Per Share Value based on latest NOSH - 53,707
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.42 4.45 0.83 2.81 6.14 6.85 22.91 -48.61%
EPS -1.22 -1.84 -2.37 -0.86 -0.54 -2.13 2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.1055 0.0697 0.1223 0.1476 0.1646 0.169 -16.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.20 0.31 0.35 0.38 0.44 0.75 1.42 -
P/RPS 10.94 0.74 4.48 1.43 0.76 1.18 0.67 59.21%
P/EPS -3.82 -1.78 -1.56 -4.63 -8.53 -3.79 6.41 -
EY -26.20 -56.13 -64.11 -21.58 -11.73 -26.40 15.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.31 0.53 0.33 0.31 0.49 0.90 -1.33%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 30/05/12 26/05/11 26/05/10 27/05/09 28/05/08 17/05/07 -
Price 0.26 0.22 0.38 0.32 0.58 0.66 1.49 -
P/RPS 14.22 0.52 4.86 1.20 1.00 1.04 0.70 65.10%
P/EPS -4.96 -1.26 -1.69 -3.90 -11.24 -3.33 6.72 -
EY -20.15 -79.09 -59.05 -25.63 -8.90 -30.00 14.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.22 0.58 0.28 0.41 0.43 0.95 2.15%

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