[FSBM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -49.1%
YoY- 55.2%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,629 2,727 757 1,173 6,081 5,850 7,431 -17.19%
PBT -112 -3,447 -2,094 -2,312 -5,159 -4,471 -2,586 -43.45%
Tax 0 0 0 1 0 0 -106 -
NP -112 -3,447 -2,094 -2,311 -5,159 -4,471 -2,692 -43.86%
-
NP to SH -711 -3,347 -2,094 -2,311 -5,159 -4,471 -2,692 -21.47%
-
Tax Rate - - - - - - - -
Total Cost 2,741 6,174 2,851 3,484 11,240 10,321 10,123 -21.12%
-
Net Worth 63,199 14,192 17,044 27,257 20,327 34,279 60,717 0.73%
Dividend
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 63,199 14,192 17,044 27,257 20,327 34,279 60,717 0.73%
NOSH 789,999 118,268 121,744 118,512 70,095 53,737 53,732 62.92%
Ratio Analysis
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.26% -126.40% -276.62% -197.02% -84.84% -76.43% -36.23% -
ROE -1.13% -23.58% -12.29% -8.48% -25.38% -13.04% -4.43% -
Per Share
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.33 2.31 0.62 0.99 8.68 10.89 13.83 -49.25%
EPS -0.09 -2.83 -1.72 -1.95 -7.36 -8.32 -5.01 -51.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.12 0.14 0.23 0.29 0.6379 1.13 -38.17%
Adjusted Per Share Value based on latest NOSH - 118,906
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.51 0.53 0.15 0.23 1.19 1.14 1.45 -17.28%
EPS -0.14 -0.65 -0.41 -0.45 -1.01 -0.87 -0.53 -21.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1234 0.0277 0.0333 0.0532 0.0397 0.0669 0.1185 0.73%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.165 0.22 0.26 0.26 0.30 0.30 0.32 -
P/RPS 49.58 0.00 41.81 26.27 3.46 2.76 2.31 74.51%
P/EPS -183.33 0.00 -15.12 -13.33 -4.08 -3.61 -6.39 83.95%
EY -0.55 0.00 -6.62 -7.50 -24.53 -27.73 -15.66 -45.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.00 1.86 1.13 1.03 0.47 0.28 43.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/02/16 25/02/15 29/08/14 26/08/13 29/08/12 26/08/11 26/08/10 -
Price 0.16 0.22 0.27 0.27 0.28 0.31 0.28 -
P/RPS 48.08 0.00 43.42 27.28 3.23 2.85 2.02 77.82%
P/EPS -177.78 0.00 -15.70 -13.85 -3.80 -3.73 -5.59 87.42%
EY -0.56 0.00 -6.37 -7.22 -26.29 -26.84 -17.89 -46.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 1.93 1.17 0.97 0.49 0.25 45.87%

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