[FARLIM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 146.62%
YoY- 150.28%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 44,728 31,296 24,584 53,883 59,128 62,396 58,076 -15.96%
PBT 168 -5,892 -11,492 20,568 -3,798 -732 7,744 -92.20%
Tax 1,032 880 1,772 -16,578 -28,854 -27,760 -29,664 -
NP 1,200 -5,012 -9,720 3,990 -32,653 -28,492 -21,920 -
-
NP to SH 1,241 -4,866 -9,484 9,831 -21,085 -18,472 -11,196 -
-
Tax Rate -614.29% - - 80.60% - - 383.06% -
Total Cost 43,528 36,308 34,304 49,893 91,781 90,888 79,996 -33.32%
-
Net Worth 76,389 73,944 74,243 76,823 70,786 77,966 164,635 -40.03%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 76,389 73,944 74,243 76,823 70,786 77,966 164,635 -40.03%
NOSH 119,358 119,264 119,747 120,036 119,977 119,948 235,193 -36.35%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.68% -16.01% -39.54% 7.40% -55.22% -45.66% -37.74% -
ROE 1.63% -6.58% -12.77% 12.80% -29.79% -23.69% -6.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 37.47 26.24 20.53 44.89 49.28 52.02 24.69 32.02%
EPS 1.04 -4.08 -7.92 8.19 -17.57 -15.40 -9.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.62 0.64 0.59 0.65 0.70 -5.79%
Adjusted Per Share Value based on latest NOSH - 120,004
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 26.56 18.59 14.60 32.00 35.11 37.05 34.49 -15.97%
EPS 0.74 -2.89 -5.63 5.84 -12.52 -10.97 -6.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4536 0.4391 0.4409 0.4562 0.4204 0.463 0.9777 -40.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.56 0.58 0.41 0.41 0.43 0.43 0.45 -
P/RPS 1.49 2.21 2.00 0.91 0.87 0.83 1.82 -12.47%
P/EPS 53.85 -14.22 -5.18 5.01 -2.45 -2.79 -9.45 -
EY 1.86 -7.03 -19.32 19.98 -40.87 -35.81 -10.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 0.66 0.64 0.73 0.66 0.64 23.62%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 27/08/07 21/05/07 15/02/07 15/11/06 16/08/06 22/05/06 -
Price 0.48 0.60 0.49 0.43 0.43 0.43 0.43 -
P/RPS 1.28 2.29 2.39 0.96 0.87 0.83 1.74 -18.49%
P/EPS 46.15 -14.71 -6.19 5.25 -2.45 -2.79 -9.03 -
EY 2.17 -6.80 -16.16 19.05 -40.87 -35.81 -11.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 0.79 0.67 0.73 0.66 0.61 14.75%

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