[FARLIM] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -486.28%
YoY- -108.7%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 8,902 8,850 7,544 10,133 8,916 13,114 6,216 27.02%
PBT -6,274 -5,884 -4,256 -729 138 2,876 -4,852 18.67%
Tax -94 -16 -16 -13 -33 -36 -36 89.50%
NP -6,369 -5,900 -4,272 -742 105 2,840 -4,888 19.27%
-
NP to SH -6,413 -5,958 -4,324 -685 177 2,926 -4,784 21.55%
-
Tax Rate - - - - 23.91% 1.25% - -
Total Cost 15,271 14,750 11,816 10,875 8,810 10,274 11,104 23.64%
-
Net Worth 167,693 170,075 171,759 158,474 153,429 175,407 172,600 -1.90%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 167,693 170,075 171,759 158,474 153,429 175,407 172,600 -1.90%
NOSH 168,391 168,391 168,391 168,391 168,391 140,326 140,326 12.91%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -71.54% -66.67% -56.63% -7.32% 1.18% 21.66% -78.64% -
ROE -3.82% -3.50% -2.52% -0.43% 0.12% 1.67% -2.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.36 5.26 4.48 6.59 5.99 9.35 4.43 13.53%
EPS -3.87 -3.54 -2.56 -0.44 0.12 2.08 -3.40 9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 1.03 1.03 1.25 1.23 -12.30%
Adjusted Per Share Value based on latest NOSH - 168,391
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.81 5.78 4.93 6.62 5.82 8.56 4.06 26.96%
EPS -4.19 -3.89 -2.82 -0.45 0.12 1.91 -3.12 21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0951 1.1107 1.1217 1.0349 1.002 1.1455 1.1272 -1.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.34 0.35 0.37 0.375 0.38 0.485 0.475 -
P/RPS 6.34 6.66 8.26 5.69 6.35 5.19 10.72 -29.51%
P/EPS -8.80 -9.89 -14.41 -84.23 319.20 23.26 -13.93 -26.35%
EY -11.36 -10.11 -6.94 -1.19 0.31 4.30 -7.18 35.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.36 0.37 0.39 0.39 -8.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 29/05/19 22/02/19 22/11/18 23/08/18 24/05/18 -
Price 0.34 0.34 0.36 0.375 0.37 0.375 0.455 -
P/RPS 6.34 6.47 8.04 5.69 6.18 4.01 10.27 -27.47%
P/EPS -8.80 -9.61 -14.02 -84.23 310.80 17.98 -13.35 -24.23%
EY -11.36 -10.41 -7.13 -1.19 0.32 5.56 -7.49 31.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.35 0.36 0.36 0.30 0.37 -5.47%

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