[FARLIM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.43%
YoY- -506.12%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,727 33,978 19,259 11,402 905 63,864 55,346 -83.42%
PBT -929 6,072 -1,009 -1,111 -1,377 6,622 4,549 -
Tax -25 -1,516 -1,110 -818 -579 -2,014 -472 -85.87%
NP -954 4,556 -2,119 -1,929 -1,956 4,608 4,077 -
-
NP to SH -1,052 4,561 -2,115 -1,925 -1,953 4,663 4,129 -
-
Tax Rate - 24.97% - - - 30.41% 10.38% -
Total Cost 4,681 29,422 21,378 13,331 2,861 59,256 51,269 -79.69%
-
Net Worth 119,277 117,850 109,869 109,618 103,320 116,262 116,011 1.86%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 119,277 117,850 109,869 109,618 103,320 116,262 116,011 1.86%
NOSH 140,326 137,035 135,641 133,680 126,000 125,013 124,743 8.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -25.60% 13.41% -11.00% -16.92% -216.13% 7.22% 7.37% -
ROE -0.88% 3.87% -1.93% -1.76% -1.89% 4.01% 3.56% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.66 24.79 14.20 8.53 0.72 51.09 44.37 -84.65%
EPS -0.75 3.33 -1.56 -1.44 -1.55 3.73 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.81 0.82 0.82 0.93 0.93 -5.81%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.21 20.18 11.44 6.77 0.54 37.93 32.87 -83.43%
EPS -0.62 2.71 -1.26 -1.14 -1.16 2.77 2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7083 0.6999 0.6525 0.651 0.6136 0.6904 0.6889 1.86%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.29 0.25 0.26 0.34 0.40 0.32 -
P/RPS 11.67 1.17 1.76 3.05 47.34 0.78 0.72 539.37%
P/EPS -41.35 8.71 -16.03 -18.06 -21.94 10.72 9.67 -
EY -2.42 11.48 -6.24 -5.54 -4.56 9.33 10.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.31 0.32 0.41 0.43 0.34 3.88%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 21/02/12 24/11/11 26/08/11 23/05/11 25/02/11 26/11/10 -
Price 0.25 0.32 0.29 0.25 0.32 0.39 0.35 -
P/RPS 9.41 1.29 2.04 2.93 44.55 0.76 0.79 420.77%
P/EPS -33.35 9.61 -18.60 -17.36 -20.65 10.46 10.57 -
EY -3.00 10.40 -5.38 -5.76 -4.84 9.56 9.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.36 0.30 0.39 0.42 0.38 -16.47%

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