[FARLIM] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
20-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -45.6%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 158,556 148,494 122,324 136,963 128,433 121,078 103,568 32.79%
PBT -29,241 -30,950 -30,304 -43,128 -24,004 -26,276 -37,212 -14.83%
Tax 5,957 30,950 30,304 43,128 24,004 26,276 37,212 -70.48%
NP -23,284 0 0 0 0 0 0 -
-
NP to SH -23,284 -23,762 -23,804 -27,055 -18,581 -20,234 -30,708 -16.83%
-
Tax Rate - - - - - - - -
Total Cost 181,840 148,494 122,324 136,963 128,433 121,078 103,568 45.48%
-
Net Worth 133,222 138,011 142,776 148,772 162,046 163,216 164,335 -13.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 133,222 138,011 142,776 148,772 162,046 163,216 164,335 -13.04%
NOSH 120,020 120,010 119,979 119,977 120,034 120,011 119,953 0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -14.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -17.48% -17.22% -16.67% -18.19% -11.47% -12.40% -18.69% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 132.11 123.73 101.95 114.16 107.00 100.89 86.34 32.75%
EPS -19.40 -19.80 -19.84 -22.55 -15.48 -16.86 -25.60 -16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.15 1.19 1.24 1.35 1.36 1.37 -13.07%
Adjusted Per Share Value based on latest NOSH - 120,027
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 94.16 88.18 72.64 81.34 76.27 71.90 61.50 32.80%
EPS -13.83 -14.11 -14.14 -16.07 -11.03 -12.02 -18.24 -16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7912 0.8196 0.8479 0.8835 0.9623 0.9693 0.9759 -13.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.47 0.53 0.56 0.55 0.47 0.51 0.60 -
P/RPS 0.36 0.43 0.55 0.48 0.44 0.51 0.69 -35.16%
P/EPS -2.42 -2.68 -2.82 -2.44 -3.04 -3.02 -2.34 2.26%
EY -41.28 -37.36 -35.43 -41.00 -32.94 -33.06 -42.67 -2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.44 0.35 0.38 0.44 -3.05%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 20/08/02 21/05/02 20/03/02 20/12/01 23/08/01 25/05/01 -
Price 0.53 0.52 0.56 0.60 0.53 0.60 0.52 -
P/RPS 0.40 0.42 0.55 0.53 0.50 0.59 0.60 -23.66%
P/EPS -2.73 -2.63 -2.82 -2.66 -3.42 -3.56 -2.03 21.81%
EY -36.60 -38.08 -35.43 -37.58 -29.21 -28.10 -49.23 -17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.47 0.48 0.39 0.44 0.38 16.83%

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