[FARLIM] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -45.5%
YoY- -2.87%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 24,908 25,316 30,888 17,472 28,240 22,818 20,240 14.79%
PBT -19,366 -5,577 -6,202 -7,296 -4,986 -3,810 -3,664 202.50%
Tax -44 -33 -18 -20 -24 -14 -12 137.22%
NP -19,410 -5,610 -6,220 -7,316 -5,010 -3,825 -3,676 202.30%
-
NP to SH -19,409 -5,614 -6,218 -7,320 -5,031 -3,834 -3,672 202.51%
-
Tax Rate - - - - - - - -
Total Cost 44,318 30,926 37,108 24,788 33,250 26,643 23,916 50.69%
-
Net Worth 136,193 151,495 153,026 153,026 156,270 157,865 159,523 -9.97%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 136,193 151,495 153,026 153,026 156,270 157,865 159,523 -9.97%
NOSH 168,391 168,391 168,391 168,391 168,391 168,391 168,391 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -77.93% -22.16% -20.14% -41.87% -17.74% -16.76% -18.16% -
ROE -14.25% -3.71% -4.06% -4.78% -3.22% -2.43% -2.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.28 16.54 20.18 11.42 18.43 14.89 13.20 14.96%
EPS -12.68 -3.67 -4.06 -4.80 -3.28 -2.51 -2.40 202.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.99 1.00 1.00 1.02 1.03 1.04 -9.83%
Adjusted Per Share Value based on latest NOSH - 168,391
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.27 16.53 20.17 11.41 18.44 14.90 13.22 14.79%
EPS -12.68 -3.67 -4.06 -4.78 -3.29 -2.50 -2.40 202.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8894 0.9894 0.9994 0.9994 1.0205 1.031 1.0418 -9.98%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.25 0.27 0.23 0.30 0.295 0.235 0.25 -
P/RPS 1.54 1.63 1.14 2.63 1.60 1.58 1.89 -12.72%
P/EPS -1.97 -7.36 -5.66 -6.27 -8.98 -9.39 -10.44 -67.00%
EY -50.73 -13.59 -17.67 -15.95 -11.13 -10.65 -9.58 202.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.23 0.30 0.29 0.23 0.24 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 31/05/21 25/02/21 27/11/20 26/08/20 -
Price 0.245 0.28 0.30 0.28 0.285 0.27 0.26 -
P/RPS 1.51 1.69 1.49 2.45 1.55 1.81 1.97 -16.20%
P/EPS -1.93 -7.63 -7.38 -5.85 -8.68 -10.79 -10.86 -68.29%
EY -51.77 -13.10 -13.54 -17.08 -11.52 -9.27 -9.21 215.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.30 0.28 0.28 0.26 0.25 7.82%

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