[FSBM] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 93.84%
YoY- 84.28%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 29,187 35,772 15,362 18,332 5,695 11,816 17,033 9.38%
PBT 3,030 3,053 1,654 210 -7,618 27 1,338 14.58%
Tax 0 0 91 -1,396 670 -27 49 -
NP 3,030 3,053 1,745 -1,186 -6,948 0 1,387 13.90%
-
NP to SH 3,038 3,057 1,745 -1,186 -7,546 -156 1,387 13.95%
-
Tax Rate 0.00% 0.00% -5.50% 664.76% - 100.00% -3.66% -
Total Cost 26,157 32,719 13,617 19,518 12,643 11,816 15,646 8.93%
-
Net Worth 86,094 70,034 60,895 54,699 58,901 67,079 74,723 2.38%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 86,094 70,034 60,895 54,699 58,901 67,079 74,723 2.38%
NOSH 54,837 51,120 51,173 51,120 55,567 51,999 51,180 1.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.38% 8.53% 11.36% -6.47% -122.00% 0.00% 8.14% -
ROE 3.53% 4.36% 2.87% -2.17% -12.81% -0.23% 1.86% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 53.22 69.98 30.02 35.86 10.25 22.72 33.28 8.13%
EPS 5.54 5.98 3.41 -2.32 -13.58 -0.30 2.71 12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.37 1.19 1.07 1.06 1.29 1.46 1.21%
Adjusted Per Share Value based on latest NOSH - 51,120
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.71 7.00 3.00 3.59 1.11 2.31 3.33 9.39%
EPS 0.59 0.60 0.34 -0.23 -1.48 -0.03 0.27 13.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1684 0.137 0.1191 0.107 0.1152 0.1312 0.1462 2.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.42 1.10 1.20 1.10 1.57 2.38 2.96 -
P/RPS 2.67 1.57 4.00 3.07 15.32 10.47 8.89 -18.15%
P/EPS 25.63 18.39 35.19 -47.41 -11.56 -793.33 109.23 -21.45%
EY 3.90 5.44 2.84 -2.11 -8.65 -0.13 0.92 27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 1.01 1.03 1.48 1.84 2.03 -12.67%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 09/06/06 25/05/05 26/05/04 26/05/03 28/05/02 18/07/01 -
Price 1.49 1.19 1.00 1.18 1.55 2.12 2.71 -
P/RPS 2.80 1.70 3.33 3.29 15.12 9.33 8.14 -16.28%
P/EPS 26.90 19.90 29.33 -50.86 -11.41 -706.67 100.00 -19.64%
EY 3.72 5.03 3.41 -1.97 -8.76 -0.14 1.00 24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.87 0.84 1.10 1.46 1.64 1.86 -10.58%

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