[FARLIM] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
14-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -50.96%
YoY- 259.44%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 16,332 15,280 16,789 16,054 14,040 11,256 24,908 -24.58%
PBT -5,240 -4,500 4,359 8,981 18,282 15,120 -19,366 -58.26%
Tax -30 -32 -41 -13 -16 -16 -44 -22.58%
NP -5,270 -4,532 4,318 8,968 18,266 15,104 -19,410 -58.17%
-
NP to SH -5,310 -4,596 4,307 8,952 18,256 15,100 -19,409 -57.95%
-
Tax Rate - - 0.94% 0.14% 0.09% 0.11% - -
Total Cost 21,602 19,812 12,471 7,086 -4,226 -3,848 44,318 -38.14%
-
Net Worth 128,541 130,072 140,783 142,314 145,374 140,783 136,193 -3.79%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 128,541 130,072 140,783 142,314 145,374 140,783 136,193 -3.79%
NOSH 168,391 168,391 168,391 168,391 168,391 168,391 168,391 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -32.27% -29.66% 25.72% 55.86% 130.10% 134.19% -77.93% -
ROE -4.13% -3.53% 3.06% 6.29% 12.56% 10.73% -14.25% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.67 9.99 10.97 10.49 9.17 7.36 16.28 -24.60%
EPS -3.48 -3.00 2.81 5.85 11.94 9.88 -12.68 -57.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 0.92 0.93 0.95 0.92 0.89 -3.79%
Adjusted Per Share Value based on latest NOSH - 168,391
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.70 9.07 9.97 9.53 8.34 6.68 14.79 -24.57%
EPS -3.15 -2.73 2.56 5.32 10.84 8.97 -11.53 -57.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7634 0.7724 0.8361 0.8451 0.8633 0.8361 0.8088 -3.78%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.22 0.23 0.235 0.245 0.235 0.235 0.25 -
P/RPS 2.06 2.30 2.14 2.34 2.56 3.19 1.54 21.46%
P/EPS -6.34 -7.66 8.35 4.19 1.97 2.38 -1.97 118.44%
EY -15.77 -13.06 11.98 23.88 50.77 41.99 -50.73 -54.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.26 0.26 0.25 0.26 0.28 -4.83%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 31/05/23 22/02/23 14/11/22 25/08/22 27/05/22 24/02/22 -
Price 0.21 0.22 0.225 0.23 0.245 0.23 0.245 -
P/RPS 1.97 2.20 2.05 2.19 2.67 3.13 1.51 19.45%
P/EPS -6.05 -7.33 7.99 3.93 2.05 2.33 -1.93 114.63%
EY -16.52 -13.65 12.51 25.43 48.69 42.90 -51.77 -53.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.24 0.25 0.26 0.25 0.28 -7.29%

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