[FARLIM] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -160.75%
YoY- -132.43%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 10,133 8,916 13,114 6,216 26,554 32,260 27,154 -48.07%
PBT -729 138 2,876 -4,852 10,795 14,550 11,788 -
Tax -13 -33 -36 -36 -3,090 -4,117 -3,580 -97.61%
NP -742 105 2,840 -4,888 7,705 10,433 8,208 -
-
NP to SH -685 177 2,926 -4,784 7,875 10,602 8,386 -
-
Tax Rate - 23.91% 1.25% - 28.62% 28.30% 30.37% -
Total Cost 10,875 8,810 10,274 11,104 18,849 21,826 18,946 -30.86%
-
Net Worth 158,474 153,429 175,407 172,600 174,004 174,004 172,600 -5.51%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 158,474 153,429 175,407 172,600 174,004 174,004 172,600 -5.51%
NOSH 168,391 168,391 140,326 140,326 140,326 140,326 140,326 12.88%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -7.32% 1.18% 21.66% -78.64% 29.02% 32.34% 30.23% -
ROE -0.43% 0.12% 1.67% -2.77% 4.53% 6.09% 4.86% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.59 5.99 9.35 4.43 18.92 22.99 19.35 -51.13%
EPS -0.44 0.12 2.08 -3.40 5.61 7.56 5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.25 1.23 1.24 1.24 1.23 -11.12%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.02 5.29 7.79 3.69 15.77 19.16 16.13 -48.06%
EPS -0.41 0.11 1.74 -2.84 4.68 6.30 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9411 0.9112 1.0417 1.025 1.0333 1.0333 1.025 -5.51%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.375 0.38 0.485 0.475 0.50 0.505 0.57 -
P/RPS 5.69 6.35 5.19 10.72 2.64 2.20 2.95 54.76%
P/EPS -84.23 319.20 23.26 -13.93 8.91 6.68 9.54 -
EY -1.19 0.31 4.30 -7.18 11.22 14.96 10.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.39 0.39 0.40 0.41 0.46 -15.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 22/11/18 23/08/18 24/05/18 27/02/18 21/11/17 29/08/17 -
Price 0.375 0.37 0.375 0.455 0.50 0.49 0.51 -
P/RPS 5.69 6.18 4.01 10.27 2.64 2.13 2.64 66.62%
P/EPS -84.23 310.80 17.98 -13.35 8.91 6.49 8.53 -
EY -1.19 0.32 5.56 -7.49 11.22 15.42 11.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.30 0.37 0.40 0.40 0.41 -8.28%

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