[FARLIM] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 45.64%
YoY- -30.16%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 58,076 92,501 96,502 104,896 217,820 200,924 192,453 -55.04%
PBT 7,744 -960 2,620 1,548 -27,020 -19,812 -15,142 -
Tax -29,664 -28,393 -27,970 -27,140 -3,180 6,906 6,832 -
NP -21,920 -29,353 -25,350 -25,592 -30,200 -12,906 -8,310 91.02%
-
NP to SH -11,196 -19,552 -15,828 -16,418 -30,200 -12,906 -8,310 22.00%
-
Tax Rate 383.06% - 1,067.56% 1,753.23% - - - -
Total Cost 79,996 121,854 121,853 130,488 248,020 213,830 200,763 -45.88%
-
Net Worth 164,635 87,604 79,220 81,609 84,064 88,841 98,478 40.90%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 164,635 87,604 79,220 81,609 84,064 88,841 98,478 40.90%
NOSH 235,193 120,006 120,030 120,014 120,092 120,055 120,096 56.59%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -37.74% -31.73% -26.27% -24.40% -13.86% -6.42% -4.32% -
ROE -6.80% -22.32% -19.98% -20.12% -35.92% -14.53% -8.44% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.69 77.08 80.40 87.40 181.38 167.36 160.25 -71.29%
EPS -9.32 -16.29 -13.19 -13.68 -17.32 -10.75 -6.92 21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.66 0.68 0.70 0.74 0.82 -10.01%
Adjusted Per Share Value based on latest NOSH - 119,880
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.49 54.93 57.31 62.29 129.35 119.32 114.29 -55.04%
EPS -6.65 -11.61 -9.40 -9.75 -17.93 -7.66 -4.94 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9777 0.5202 0.4705 0.4846 0.4992 0.5276 0.5848 40.90%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.45 0.47 0.50 0.50 0.55 0.50 0.48 -
P/RPS 1.82 0.61 0.62 0.57 0.30 0.30 0.30 232.99%
P/EPS -9.45 -2.88 -3.79 -3.65 -2.19 -4.65 -6.94 22.87%
EY -10.58 -34.66 -26.37 -27.36 -45.72 -21.50 -14.42 -18.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.76 0.74 0.79 0.68 0.59 5.57%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 27/02/06 17/11/05 26/08/05 27/05/05 21/02/05 29/11/04 -
Price 0.43 0.46 0.49 0.50 0.50 0.57 0.48 -
P/RPS 1.74 0.60 0.61 0.57 0.28 0.34 0.30 223.15%
P/EPS -9.03 -2.82 -3.72 -3.65 -1.99 -5.30 -6.94 19.20%
EY -11.07 -35.42 -26.91 -27.36 -50.29 -18.86 -14.42 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.74 0.74 0.71 0.77 0.59 2.24%

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