[FARLIM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -909.45%
YoY- -203.88%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,994 23,246 30,940 31,126 20,930 21,832 14,908 13.35%
PBT -3,054 -1,550 328 -4,354 1,120 -734 -3,716 -12.24%
Tax -113 -376 -980 -276 -360 -272 -100 8.48%
NP -3,168 -1,926 -652 -4,630 760 -1,006 -3,816 -11.65%
-
NP to SH -3,220 -1,956 -652 -4,738 585 -1,258 -4,208 -16.32%
-
Tax Rate - - 298.78% - 32.14% - - -
Total Cost 21,162 25,172 31,592 35,756 20,170 22,838 18,724 8.49%
-
Net Worth 113,664 115,067 116,470 116,470 122,083 120,680 119,277 -3.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 113,664 115,067 116,470 116,470 122,083 120,680 119,277 -3.15%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -17.61% -8.29% -2.11% -14.88% 3.63% -4.61% -25.60% -
ROE -2.83% -1.70% -0.56% -4.07% 0.48% -1.04% -3.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.82 16.57 22.05 22.18 14.92 15.56 10.62 13.35%
EPS -2.29 -1.40 -0.48 -3.38 0.41 -0.90 -3.00 -16.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.83 0.83 0.87 0.86 0.85 -3.15%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.69 13.80 18.37 18.48 12.43 12.97 8.85 13.40%
EPS -1.91 -1.16 -0.39 -2.81 0.35 -0.75 -2.50 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.675 0.6833 0.6917 0.6917 0.725 0.7167 0.7083 -3.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.475 0.325 0.245 0.255 0.26 0.25 0.31 -
P/RPS 3.70 1.96 1.11 1.15 1.74 1.61 2.92 17.08%
P/EPS -20.70 -23.32 -52.73 -7.55 62.33 -27.89 -10.34 58.77%
EY -4.83 -4.29 -1.90 -13.24 1.60 -3.59 -9.67 -37.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.30 0.31 0.30 0.29 0.36 38.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 21/02/13 23/11/12 27/08/12 28/05/12 -
Price 0.485 0.32 0.355 0.275 0.255 0.25 0.25 -
P/RPS 3.78 1.93 1.61 1.24 1.71 1.61 2.35 37.24%
P/EPS -21.14 -22.96 -76.40 -8.14 61.13 -27.89 -8.34 85.80%
EY -4.73 -4.36 -1.31 -12.28 1.64 -3.59 -11.99 -46.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.39 0.43 0.33 0.29 0.29 0.29 62.29%

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