[FARLIM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 54.95%
YoY- 71.51%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 192,453 189,266 192,380 193,527 187,929 173,978 156,572 14.70%
PBT -15,142 -17,970 -21,224 -17,511 -38,161 -37,458 -35,764 -43.52%
Tax 6,832 5,356 5,168 5,664 11,862 12,432 10,952 -26.92%
NP -8,310 -12,614 -16,056 -11,847 -26,298 -25,026 -24,812 -51.67%
-
NP to SH -8,310 -12,614 -16,056 -11,847 -26,298 -25,026 -24,812 -51.67%
-
Tax Rate - - - - - - - -
Total Cost 200,763 201,880 208,436 205,374 214,227 199,004 181,384 6.98%
-
Net Worth 98,478 97,122 99,451 99,583 98,380 105,574 111,582 -7.97%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 98,478 97,122 99,451 99,583 98,380 105,574 111,582 -7.97%
NOSH 120,096 119,904 119,820 119,980 119,975 119,971 119,980 0.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -4.32% -6.66% -8.35% -6.12% -13.99% -14.38% -15.85% -
ROE -8.44% -12.99% -16.14% -11.90% -26.73% -23.70% -22.24% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 160.25 157.85 160.56 161.30 156.64 145.02 130.50 14.62%
EPS -6.92 -10.52 -13.40 -9.87 -21.92 -20.86 -20.68 -51.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.83 0.83 0.82 0.88 0.93 -8.02%
Adjusted Per Share Value based on latest NOSH - 119,968
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 114.29 112.40 114.25 114.93 111.60 103.32 92.98 14.70%
EPS -4.94 -7.49 -9.53 -7.04 -15.62 -14.86 -14.73 -51.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5848 0.5768 0.5906 0.5914 0.5842 0.627 0.6626 -7.96%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.48 0.48 0.52 0.56 0.50 0.47 0.47 -
P/RPS 0.30 0.30 0.32 0.35 0.32 0.32 0.36 -11.41%
P/EPS -6.94 -4.56 -3.88 -5.67 -2.28 -2.25 -2.27 110.21%
EY -14.42 -21.92 -25.77 -17.63 -43.84 -44.38 -44.00 -52.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.63 0.67 0.61 0.53 0.51 10.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 26/05/04 26/02/04 18/11/03 27/08/03 27/05/03 -
Price 0.48 0.49 0.47 0.58 0.56 0.49 0.48 -
P/RPS 0.30 0.31 0.29 0.36 0.36 0.34 0.37 -13.01%
P/EPS -6.94 -4.66 -3.51 -5.87 -2.55 -2.35 -2.32 107.19%
EY -14.42 -21.47 -28.51 -17.02 -39.14 -42.57 -43.08 -51.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.57 0.70 0.68 0.56 0.52 8.75%

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