[FARLIM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -57.63%
YoY- -12.95%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 94,633 48,095 193,527 140,947 86,989 39,143 180,763 -35.06%
PBT -8,985 -5,306 -17,511 -28,621 -18,729 -8,941 -56,249 -70.59%
Tax 2,678 1,292 5,664 8,897 6,216 2,738 14,659 -67.83%
NP -6,307 -4,014 -11,847 -19,724 -12,513 -6,203 -41,590 -71.59%
-
NP to SH -6,307 -4,014 -11,847 -19,724 -12,513 -6,203 -41,590 -71.59%
-
Tax Rate - - - - - - - -
Total Cost 100,940 52,109 205,374 160,671 99,502 45,346 222,353 -40.96%
-
Net Worth 97,122 99,451 99,583 98,380 105,574 111,582 117,619 -11.99%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 97,122 99,451 99,583 98,380 105,574 111,582 117,619 -11.99%
NOSH 119,904 119,820 119,980 119,975 119,971 119,980 120,019 -0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.66% -8.35% -6.12% -13.99% -14.38% -15.85% -23.01% -
ROE -6.49% -4.04% -11.90% -20.05% -11.85% -5.56% -35.36% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 78.92 40.14 161.30 117.48 72.51 32.62 150.61 -35.02%
EPS -5.26 -3.35 -9.87 -16.44 -10.43 -5.17 -34.66 -71.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.83 0.82 0.88 0.93 0.98 -11.93%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 56.20 28.56 114.93 83.70 51.66 23.25 107.35 -35.06%
EPS -3.75 -2.38 -7.04 -11.71 -7.43 -3.68 -24.70 -71.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5768 0.5906 0.5914 0.5842 0.627 0.6626 0.6985 -11.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.48 0.52 0.56 0.50 0.47 0.47 0.50 -
P/RPS 0.61 1.30 0.35 0.43 0.65 1.44 0.33 50.67%
P/EPS -9.13 -15.52 -5.67 -3.04 -4.51 -9.09 -1.44 242.94%
EY -10.96 -6.44 -17.63 -32.88 -22.19 -11.00 -69.31 -70.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.67 0.61 0.53 0.51 0.51 10.21%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 26/05/04 26/02/04 18/11/03 27/08/03 27/05/03 27/02/03 -
Price 0.49 0.47 0.58 0.56 0.49 0.48 0.47 -
P/RPS 0.62 1.17 0.36 0.48 0.68 1.47 0.31 58.80%
P/EPS -9.32 -14.03 -5.87 -3.41 -4.70 -9.28 -1.36 261.21%
EY -10.73 -7.13 -17.02 -29.36 -21.29 -10.77 -73.73 -72.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.70 0.68 0.56 0.52 0.48 16.05%

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