[FARLIM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -46.98%
YoY- -25.31%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 86,989 39,143 180,763 118,917 74,247 30,581 136,963 -26.17%
PBT -18,729 -8,941 -56,249 -21,931 -15,475 -7,576 -43,128 -42.74%
Tax 6,216 2,738 14,659 4,468 15,475 7,576 43,128 -72.60%
NP -12,513 -6,203 -41,590 -17,463 0 0 0 -
-
NP to SH -12,513 -6,203 -41,590 -17,463 -11,881 -5,951 -27,055 -40.27%
-
Tax Rate - - - - - - - -
Total Cost 99,502 45,346 222,353 136,380 74,247 30,581 136,963 -19.23%
-
Net Worth 105,574 111,582 117,619 133,222 138,011 142,776 148,772 -20.49%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 105,574 111,582 117,619 133,222 138,011 142,776 148,772 -20.49%
NOSH 119,971 119,980 120,019 120,020 120,010 119,979 119,977 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -14.38% -15.85% -23.01% -14.69% 0.00% 0.00% 0.00% -
ROE -11.85% -5.56% -35.36% -13.11% -8.61% -4.17% -18.19% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 72.51 32.62 150.61 99.08 61.87 25.49 114.16 -26.17%
EPS -10.43 -5.17 -34.66 -14.55 -9.90 -4.96 -22.55 -40.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.93 0.98 1.11 1.15 1.19 1.24 -20.48%
Adjusted Per Share Value based on latest NOSH - 120,064
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 51.66 23.25 107.35 70.62 44.09 18.16 81.34 -26.17%
EPS -7.43 -3.68 -24.70 -10.37 -7.06 -3.53 -16.07 -40.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.627 0.6626 0.6985 0.7912 0.8196 0.8479 0.8835 -20.48%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.47 0.47 0.50 0.47 0.53 0.56 0.55 -
P/RPS 0.65 1.44 0.33 0.47 0.86 2.20 0.48 22.46%
P/EPS -4.51 -9.09 -1.44 -3.23 -5.35 -11.29 -2.44 50.78%
EY -22.19 -11.00 -69.31 -30.96 -18.68 -8.86 -41.00 -33.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.51 0.42 0.46 0.47 0.44 13.24%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 27/05/03 27/02/03 26/11/02 20/08/02 21/05/02 20/03/02 -
Price 0.49 0.48 0.47 0.53 0.52 0.56 0.60 -
P/RPS 0.68 1.47 0.31 0.53 0.84 2.20 0.53 18.12%
P/EPS -4.70 -9.28 -1.36 -3.64 -5.25 -11.29 -2.66 46.30%
EY -21.29 -10.77 -73.73 -27.45 -19.04 -8.86 -37.58 -31.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.48 0.48 0.45 0.47 0.48 10.85%

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