[FARLIM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 231.67%
YoY- -80.21%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,620 63,864 73,794 61,418 55,028 86,042 87,950 -88.10%
PBT -5,508 6,622 6,065 1,470 -44 8,481 5,381 -
Tax -2,316 -2,014 -629 -530 -620 -2,787 -1,366 42.23%
NP -7,824 4,608 5,436 940 -664 5,694 4,014 -
-
NP to SH -7,812 4,663 5,505 948 -720 5,725 4,017 -
-
Tax Rate - 30.41% 10.37% 36.05% - 32.86% 25.39% -
Total Cost 11,444 59,256 68,358 60,478 55,692 80,348 83,936 -73.54%
-
Net Worth 103,320 116,262 116,011 112,263 114,428 110,806 106,557 -2.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 103,320 116,262 116,011 112,263 114,428 110,806 106,557 -2.03%
NOSH 126,000 125,013 124,743 124,736 128,571 123,118 122,479 1.90%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -216.13% 7.22% 7.37% 1.53% -1.21% 6.62% 4.56% -
ROE -7.56% 4.01% 4.75% 0.84% -0.63% 5.17% 3.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.87 51.09 59.16 49.24 42.80 69.89 71.81 -88.33%
EPS -6.20 3.73 4.41 0.76 -0.56 4.65 3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.93 0.93 0.90 0.89 0.90 0.87 -3.87%
Adjusted Per Share Value based on latest NOSH - 125,769
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.15 37.93 43.82 36.47 32.68 51.10 52.23 -88.10%
EPS -4.64 2.77 3.27 0.56 -0.43 3.40 2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6136 0.6904 0.6889 0.6667 0.6795 0.658 0.6328 -2.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.34 0.40 0.32 0.31 0.32 0.36 0.34 -
P/RPS 11.83 0.78 0.54 0.63 0.75 0.52 0.47 760.55%
P/EPS -5.48 10.72 7.25 40.79 -57.14 7.74 10.37 -
EY -18.24 9.33 13.79 2.45 -1.75 12.92 9.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.34 0.34 0.36 0.40 0.39 3.39%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 26/11/10 26/08/10 21/05/10 24/02/10 19/11/09 -
Price 0.32 0.39 0.35 0.30 0.31 0.35 0.32 -
P/RPS 11.14 0.76 0.59 0.61 0.72 0.50 0.45 751.06%
P/EPS -5.16 10.46 7.93 39.47 -55.36 7.53 9.76 -
EY -19.38 9.56 12.61 2.53 -1.81 13.29 10.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.38 0.33 0.35 0.39 0.37 3.57%

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