[FSBM] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -8.17%
YoY- 33.05%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,727 3,029 2,972 6,331 8,826 23,490 46,651 -40.28%
PBT -3,448 -11,200 -6,093 -21,006 -26,577 -13,613 -6,272 -10.29%
Tax 0 -9 37 3,166 -41 -3 -47 -
NP -3,448 -11,209 -6,056 -17,840 -26,618 -13,616 -6,319 -10.41%
-
NP to SH -3,316 -10,822 -6,056 -18,093 -27,026 -13,616 -6,462 -11.41%
-
Tax Rate - - - - - - - -
Total Cost 6,175 14,238 9,028 24,171 35,444 37,106 52,970 -32.31%
-
Net Worth 14,150 15,844 27,348 27,169 34,225 60,737 74,228 -25.99%
Dividend
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 14,150 15,844 27,348 27,169 34,225 60,737 74,228 -25.99%
NOSH 117,924 113,174 118,906 93,687 53,653 53,749 53,789 15.32%
Ratio Analysis
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -126.44% -370.06% -203.77% -281.79% -301.59% -57.97% -13.55% -
ROE -23.43% -68.30% -22.14% -66.59% -78.96% -22.42% -8.71% -
Per Share
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.31 2.68 2.50 6.76 16.45 43.70 86.73 -48.23%
EPS -2.81 -9.56 -5.09 -19.31 -50.37 -25.33 -12.01 -23.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 0.23 0.29 0.6379 1.13 1.38 -35.82%
Adjusted Per Share Value based on latest NOSH - 93,687
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.53 0.59 0.58 1.24 1.72 4.59 9.11 -40.33%
EPS -0.65 -2.11 -1.18 -3.53 -5.28 -2.66 -1.26 -11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0276 0.0309 0.0534 0.053 0.0668 0.1186 0.1449 -26.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.22 0.26 0.26 0.30 0.30 0.32 0.51 -
P/RPS 9.51 9.71 10.40 4.44 1.82 0.73 0.59 65.66%
P/EPS -7.82 -2.72 -5.10 -1.55 -0.60 -1.26 -4.25 11.70%
EY -12.78 -36.78 -19.59 -64.37 -167.91 -79.16 -23.56 -10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.86 1.13 1.03 0.47 0.28 0.37 33.68%
Price Multiplier on Announcement Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/02/15 29/08/14 26/08/13 29/08/12 26/08/11 26/08/10 28/08/09 -
Price 0.22 0.27 0.27 0.28 0.31 0.28 0.41 -
P/RPS 9.51 10.09 10.80 4.14 1.88 0.64 0.47 72.65%
P/EPS -7.82 -2.82 -5.30 -1.45 -0.62 -1.11 -3.41 16.26%
EY -12.78 -35.42 -18.86 -68.97 -162.49 -90.47 -29.30 -13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.93 1.17 0.97 0.49 0.25 0.30 38.87%

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