[FARLIM] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.18%
YoY- -17.44%
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 156,572 180,763 158,556 148,494 122,324 136,963 128,433 14.13%
PBT -35,764 -56,249 -29,241 -30,950 -30,304 -43,128 -24,004 30.48%
Tax 10,952 14,659 5,957 30,950 30,304 43,128 24,004 -40.76%
NP -24,812 -41,590 -23,284 0 0 0 0 -
-
NP to SH -24,812 -41,590 -23,284 -23,762 -23,804 -27,055 -18,581 21.28%
-
Tax Rate - - - - - - - -
Total Cost 181,384 222,353 181,840 148,494 122,324 136,963 128,433 25.90%
-
Net Worth 111,582 117,619 133,222 138,011 142,776 148,772 162,046 -22.04%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 111,582 117,619 133,222 138,011 142,776 148,772 162,046 -22.04%
NOSH 119,980 120,019 120,020 120,010 119,979 119,977 120,034 -0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -15.85% -23.01% -14.69% 0.00% 0.00% 0.00% 0.00% -
ROE -22.24% -35.36% -17.48% -17.22% -16.67% -18.19% -11.47% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 130.50 150.61 132.11 123.73 101.95 114.16 107.00 14.16%
EPS -20.68 -34.66 -19.40 -19.80 -19.84 -22.55 -15.48 21.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.98 1.11 1.15 1.19 1.24 1.35 -22.01%
Adjusted Per Share Value based on latest NOSH - 120,040
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 92.98 107.35 94.16 88.18 72.64 81.34 76.27 14.13%
EPS -14.73 -24.70 -13.83 -14.11 -14.14 -16.07 -11.03 21.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6626 0.6985 0.7912 0.8196 0.8479 0.8835 0.9623 -22.04%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.47 0.50 0.47 0.53 0.56 0.55 0.47 -
P/RPS 0.36 0.33 0.36 0.43 0.55 0.48 0.44 -12.53%
P/EPS -2.27 -1.44 -2.42 -2.68 -2.82 -2.44 -3.04 -17.70%
EY -44.00 -69.31 -41.28 -37.36 -35.43 -41.00 -32.94 21.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.42 0.46 0.47 0.44 0.35 28.55%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 27/02/03 26/11/02 20/08/02 21/05/02 20/03/02 20/12/01 -
Price 0.48 0.47 0.53 0.52 0.56 0.60 0.53 -
P/RPS 0.37 0.31 0.40 0.42 0.55 0.53 0.50 -18.20%
P/EPS -2.32 -1.36 -2.73 -2.63 -2.82 -2.66 -3.42 -22.81%
EY -43.08 -73.73 -36.60 -38.08 -35.43 -37.58 -29.21 29.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.48 0.45 0.47 0.48 0.39 21.16%

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