[FARLIM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -44.61%
YoY- -90.45%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 31,198 14,519 92,501 72,377 52,448 54,455 200,924 -71.20%
PBT -366 1,936 -960 1,965 774 -6,755 -19,812 -93.06%
Tax -13,880 -7,416 -28,393 -20,978 -13,570 -795 6,906 -
NP -14,246 -5,480 -29,353 -19,013 -12,796 -7,550 -12,906 6.82%
-
NP to SH -9,236 -2,799 -19,552 -11,871 -8,209 -7,550 -12,906 -20.04%
-
Tax Rate - 383.06% - 1,067.58% 1,753.23% - - -
Total Cost 45,444 19,999 121,854 91,390 65,244 62,005 213,830 -64.48%
-
Net Worth 77,966 164,635 87,604 79,220 81,609 84,064 88,841 -8.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 77,966 164,635 87,604 79,220 81,609 84,064 88,841 -8.35%
NOSH 119,948 235,193 120,006 120,030 120,014 120,092 120,055 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -45.66% -37.74% -31.73% -26.27% -24.40% -13.86% -6.42% -
ROE -11.85% -1.70% -22.32% -14.98% -10.06% -8.98% -14.53% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.01 6.17 77.08 60.30 43.70 45.34 167.36 -71.19%
EPS -7.70 -2.33 -16.29 -9.89 -6.84 -4.33 -10.75 -19.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.70 0.73 0.66 0.68 0.70 0.74 -8.30%
Adjusted Per Share Value based on latest NOSH - 120,065
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.53 8.62 54.93 42.98 31.15 32.34 119.32 -71.20%
EPS -5.48 -1.66 -11.61 -7.05 -4.87 -4.48 -7.66 -20.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.9777 0.5202 0.4705 0.4846 0.4992 0.5276 -8.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.43 0.45 0.47 0.50 0.50 0.55 0.50 -
P/RPS 1.65 7.29 0.61 0.83 1.14 1.21 0.30 212.55%
P/EPS -5.58 -37.81 -2.88 -5.06 -7.31 -8.75 -4.65 12.96%
EY -17.91 -2.64 -34.66 -19.78 -13.68 -11.43 -21.50 -11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.64 0.76 0.74 0.79 0.68 -1.97%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 22/05/06 27/02/06 17/11/05 26/08/05 27/05/05 21/02/05 -
Price 0.43 0.43 0.46 0.49 0.50 0.50 0.57 -
P/RPS 1.65 6.97 0.60 0.81 1.14 1.10 0.34 187.47%
P/EPS -5.58 -36.13 -2.82 -4.95 -7.31 -7.95 -5.30 3.50%
EY -17.91 -2.77 -35.42 -20.18 -13.68 -12.57 -18.86 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.63 0.74 0.74 0.71 0.77 -9.79%

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