[FARLIM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -200.0%
YoY- -55.48%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,120 22,040 17,994 23,246 30,940 31,126 20,930 -85.82%
PBT 219,092 -11,484 -3,054 -1,550 328 -4,354 1,120 3280.66%
Tax -32,784 -30 -113 -376 -980 -276 -360 1929.70%
NP 186,308 -11,514 -3,168 -1,926 -652 -4,630 760 3830.07%
-
NP to SH 186,268 -11,547 -3,220 -1,956 -652 -4,738 585 4579.29%
-
Tax Rate 14.96% - - - 298.78% - 32.14% -
Total Cost -185,188 33,554 21,162 25,172 31,592 35,756 20,170 -
-
Net Worth 151,552 105,244 113,664 115,067 116,470 116,470 122,083 15.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 151,552 105,244 113,664 115,067 116,470 116,470 122,083 15.52%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16,634.64% -52.24% -17.61% -8.29% -2.11% -14.88% 3.63% -
ROE 122.91% -10.97% -2.83% -1.70% -0.56% -4.07% 0.48% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.80 15.71 12.82 16.57 22.05 22.18 14.92 -85.80%
EPS 132.72 -8.23 -2.29 -1.40 -0.48 -3.38 0.41 4631.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.75 0.81 0.82 0.83 0.83 0.87 15.52%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.67 13.09 10.69 13.80 18.37 18.48 12.43 -85.75%
EPS 110.62 -6.86 -1.91 -1.16 -0.39 -2.81 0.35 4556.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.625 0.675 0.6833 0.6917 0.6917 0.725 15.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.65 0.56 0.475 0.325 0.245 0.255 0.26 -
P/RPS 81.44 3.57 3.70 1.96 1.11 1.15 1.74 1201.79%
P/EPS 0.49 -6.81 -20.70 -23.32 -52.73 -7.55 62.33 -96.05%
EY 204.21 -14.69 -4.83 -4.29 -1.90 -13.24 1.60 2442.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.59 0.40 0.30 0.31 0.30 58.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 21/02/13 23/11/12 -
Price 0.77 0.63 0.485 0.32 0.355 0.275 0.255 -
P/RPS 96.47 4.01 3.78 1.93 1.61 1.24 1.71 1374.56%
P/EPS 0.58 -7.66 -21.14 -22.96 -76.40 -8.14 61.13 -95.53%
EY 172.39 -13.06 -4.73 -4.36 -1.31 -12.28 1.64 2133.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.60 0.39 0.43 0.33 0.29 81.75%

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