[FARLIM] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 12.02%
YoY- 22.48%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 180,763 158,556 148,494 122,324 136,963 128,433 121,078 30.53%
PBT -56,249 -29,241 -30,950 -30,304 -43,128 -24,004 -26,276 65.87%
Tax 14,659 5,957 30,950 30,304 43,128 24,004 26,276 -32.15%
NP -41,590 -23,284 0 0 0 0 0 -
-
NP to SH -41,590 -23,284 -23,762 -23,804 -27,055 -18,581 -20,234 61.44%
-
Tax Rate - - - - - - - -
Total Cost 222,353 181,840 148,494 122,324 136,963 128,433 121,078 49.79%
-
Net Worth 117,619 133,222 138,011 142,776 148,772 162,046 163,216 -19.57%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 117,619 133,222 138,011 142,776 148,772 162,046 163,216 -19.57%
NOSH 120,019 120,020 120,010 119,979 119,977 120,034 120,011 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -23.01% -14.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -35.36% -17.48% -17.22% -16.67% -18.19% -11.47% -12.40% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 150.61 132.11 123.73 101.95 114.16 107.00 100.89 30.52%
EPS -34.66 -19.40 -19.80 -19.84 -22.55 -15.48 -16.86 61.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.11 1.15 1.19 1.24 1.35 1.36 -19.57%
Adjusted Per Share Value based on latest NOSH - 119,979
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 107.35 94.16 88.18 72.64 81.34 76.27 71.90 30.53%
EPS -24.70 -13.83 -14.11 -14.14 -16.07 -11.03 -12.02 61.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6985 0.7912 0.8196 0.8479 0.8835 0.9623 0.9693 -19.57%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.50 0.47 0.53 0.56 0.55 0.47 0.51 -
P/RPS 0.33 0.36 0.43 0.55 0.48 0.44 0.51 -25.13%
P/EPS -1.44 -2.42 -2.68 -2.82 -2.44 -3.04 -3.02 -38.88%
EY -69.31 -41.28 -37.36 -35.43 -41.00 -32.94 -33.06 63.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.46 0.47 0.44 0.35 0.38 21.60%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 20/08/02 21/05/02 20/03/02 20/12/01 23/08/01 -
Price 0.47 0.53 0.52 0.56 0.60 0.53 0.60 -
P/RPS 0.31 0.40 0.42 0.55 0.53 0.50 0.59 -34.80%
P/EPS -1.36 -2.73 -2.63 -2.82 -2.66 -3.42 -3.56 -47.25%
EY -73.73 -36.60 -38.08 -35.43 -37.58 -29.21 -28.10 89.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.45 0.47 0.48 0.39 0.44 5.95%

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