[FARLIM] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -50.65%
YoY- 4799.8%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,264 24,914 14,438 10,908 1,120 22,040 17,994 -83.00%
PBT -3,688 56,409 74,569 108,384 219,092 -11,484 -3,054 13.41%
Tax -228 -9,252 -11,009 -16,392 -32,784 -30 -113 59.74%
NP -3,916 47,157 63,560 91,992 186,308 -11,514 -3,168 15.19%
-
NP to SH -3,960 47,097 63,501 91,928 186,268 -11,547 -3,220 14.80%
-
Tax Rate - 16.40% 14.76% 15.12% 14.96% - - -
Total Cost 5,180 -22,243 -49,121 -81,084 -185,188 33,554 21,162 -60.90%
-
Net Worth 151,552 151,552 152,955 150,148 151,552 105,244 113,664 21.16%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 151,552 151,552 152,955 150,148 151,552 105,244 113,664 21.16%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -309.81% 189.28% 440.21% 843.34% 16,634.64% -52.24% -17.61% -
ROE -2.61% 31.08% 41.52% 61.22% 122.91% -10.97% -2.83% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.90 17.75 10.29 7.77 0.80 15.71 12.82 -83.00%
EPS -2.84 33.56 45.25 65.52 132.72 -8.23 -2.29 15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.09 1.07 1.08 0.75 0.81 21.16%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.75 14.80 8.57 6.48 0.67 13.09 10.69 -83.01%
EPS -2.35 27.97 37.71 54.59 110.62 -6.86 -1.91 14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.9083 0.8917 0.90 0.625 0.675 21.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.54 0.49 0.62 0.69 0.65 0.56 0.475 -
P/RPS 59.95 2.76 6.03 8.88 81.44 3.57 3.70 541.39%
P/EPS -19.14 1.46 1.37 1.05 0.49 -6.81 -20.70 -5.09%
EY -5.23 68.50 72.99 94.94 204.21 -14.69 -4.83 5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.57 0.64 0.60 0.75 0.59 -10.45%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 18/11/14 28/08/14 22/05/14 27/02/14 21/11/13 -
Price 0.65 0.53 0.54 0.665 0.77 0.63 0.485 -
P/RPS 72.16 2.99 5.25 8.55 96.47 4.01 3.78 615.56%
P/EPS -23.03 1.58 1.19 1.02 0.58 -7.66 -21.14 5.88%
EY -4.34 63.33 83.80 98.51 172.39 -13.06 -4.73 -5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.50 0.62 0.71 0.84 0.60 0.00%

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