[FARLIM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 42.74%
YoY- 62.93%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 53,883 59,128 62,396 58,076 92,501 96,502 104,896 -35.78%
PBT 20,568 -3,798 -732 7,744 -960 2,620 1,548 458.34%
Tax -16,578 -28,854 -27,760 -29,664 -28,393 -27,970 -27,140 -27.94%
NP 3,990 -32,653 -28,492 -21,920 -29,353 -25,350 -25,592 -
-
NP to SH 9,831 -21,085 -18,472 -11,196 -19,552 -15,828 -16,418 -
-
Tax Rate 80.60% - - 383.06% - 1,067.56% 1,753.23% -
Total Cost 49,893 91,781 90,888 79,996 121,854 121,853 130,488 -47.22%
-
Net Worth 76,823 70,786 77,966 164,635 87,604 79,220 81,609 -3.93%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 76,823 70,786 77,966 164,635 87,604 79,220 81,609 -3.93%
NOSH 120,036 119,977 119,948 235,193 120,006 120,030 120,014 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.40% -55.22% -45.66% -37.74% -31.73% -26.27% -24.40% -
ROE 12.80% -29.79% -23.69% -6.80% -22.32% -19.98% -20.12% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.89 49.28 52.02 24.69 77.08 80.40 87.40 -35.78%
EPS 8.19 -17.57 -15.40 -9.32 -16.29 -13.19 -13.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.65 0.70 0.73 0.66 0.68 -3.95%
Adjusted Per Share Value based on latest NOSH - 235,193
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.00 35.11 37.05 34.49 54.93 57.31 62.29 -35.77%
EPS 5.84 -12.52 -10.97 -6.65 -11.61 -9.40 -9.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4562 0.4204 0.463 0.9777 0.5202 0.4705 0.4846 -3.93%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.43 0.43 0.45 0.47 0.50 0.50 -
P/RPS 0.91 0.87 0.83 1.82 0.61 0.62 0.57 36.48%
P/EPS 5.01 -2.45 -2.79 -9.45 -2.88 -3.79 -3.65 -
EY 19.98 -40.87 -35.81 -10.58 -34.66 -26.37 -27.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.66 0.64 0.64 0.76 0.74 -9.20%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 15/11/06 16/08/06 22/05/06 27/02/06 17/11/05 26/08/05 -
Price 0.43 0.43 0.43 0.43 0.46 0.49 0.50 -
P/RPS 0.96 0.87 0.83 1.74 0.60 0.61 0.57 41.42%
P/EPS 5.25 -2.45 -2.79 -9.03 -2.82 -3.72 -3.65 -
EY 19.05 -40.87 -35.81 -11.07 -35.42 -26.91 -27.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.66 0.61 0.63 0.74 0.74 -6.39%

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