[FARLIM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -258.6%
YoY- -143.71%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 14,438 10,908 1,120 22,040 17,994 23,246 30,940 -39.80%
PBT 74,569 108,384 219,092 -11,484 -3,054 -1,550 328 3612.69%
Tax -11,009 -16,392 -32,784 -30 -113 -376 -980 400.85%
NP 63,560 91,992 186,308 -11,514 -3,168 -1,926 -652 -
-
NP to SH 63,501 91,928 186,268 -11,547 -3,220 -1,956 -652 -
-
Tax Rate 14.76% 15.12% 14.96% - - - 298.78% -
Total Cost -49,121 -81,084 -185,188 33,554 21,162 25,172 31,592 -
-
Net Worth 152,955 150,148 151,552 105,244 113,664 115,067 116,470 19.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 152,955 150,148 151,552 105,244 113,664 115,067 116,470 19.90%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 440.21% 843.34% 16,634.64% -52.24% -17.61% -8.29% -2.11% -
ROE 41.52% 61.22% 122.91% -10.97% -2.83% -1.70% -0.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.29 7.77 0.80 15.71 12.82 16.57 22.05 -39.80%
EPS 45.25 65.52 132.72 -8.23 -2.29 -1.40 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.08 0.75 0.81 0.82 0.83 19.90%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.57 6.48 0.67 13.09 10.69 13.80 18.37 -39.82%
EPS 37.71 54.59 110.62 -6.86 -1.91 -1.16 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9083 0.8917 0.90 0.625 0.675 0.6833 0.6917 19.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.62 0.69 0.65 0.56 0.475 0.325 0.245 -
P/RPS 6.03 8.88 81.44 3.57 3.70 1.96 1.11 208.70%
P/EPS 1.37 1.05 0.49 -6.81 -20.70 -23.32 -52.73 -
EY 72.99 94.94 204.21 -14.69 -4.83 -4.29 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.60 0.75 0.59 0.40 0.30 53.34%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 28/08/14 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 -
Price 0.54 0.665 0.77 0.63 0.485 0.32 0.355 -
P/RPS 5.25 8.55 96.47 4.01 3.78 1.93 1.61 119.74%
P/EPS 1.19 1.02 0.58 -7.66 -21.14 -22.96 -76.40 -
EY 83.80 98.51 172.39 -13.06 -4.73 -4.36 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.71 0.84 0.60 0.39 0.43 10.56%

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