[FARLIM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 138.27%
YoY- 105.89%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,709 12,560 51,013 33,546 15,648 6,146 53,883 -35.83%
PBT 4,125 189 5,787 126 -2,946 -2,873 20,568 -65.77%
Tax -838 -1 -21 774 440 443 -16,578 -86.35%
NP 3,287 188 5,766 900 -2,506 -2,430 3,990 -12.13%
-
NP to SH 3,239 158 5,951 931 -2,433 -2,371 9,831 -52.32%
-
Tax Rate 20.32% 0.53% 0.36% -614.29% - - 80.60% -
Total Cost 24,422 12,372 45,247 32,646 18,154 8,576 49,893 -37.91%
-
Net Worth 104,755 103,307 82,855 76,389 73,944 74,243 76,823 22.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 104,755 103,307 82,855 76,389 73,944 74,243 76,823 22.99%
NOSH 120,408 121,538 120,080 119,358 119,264 119,747 120,036 0.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.86% 1.50% 11.30% 2.68% -16.01% -39.54% 7.40% -
ROE 3.09% 0.15% 7.18% 1.22% -3.29% -3.19% 12.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.01 10.33 42.48 28.11 13.12 5.13 44.89 -35.97%
EPS 2.69 0.13 4.96 0.78 -2.04 -1.98 8.19 -52.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.69 0.64 0.62 0.62 0.64 22.73%
Adjusted Per Share Value based on latest NOSH - 120,071
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.46 7.46 30.29 19.92 9.29 3.65 32.00 -35.82%
EPS 1.92 0.09 3.53 0.55 -1.44 -1.41 5.84 -52.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6221 0.6135 0.492 0.4536 0.4391 0.4409 0.4562 22.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.39 0.45 0.56 0.58 0.41 0.41 -
P/RPS 1.09 3.77 1.06 1.99 4.42 7.99 0.91 12.79%
P/EPS 9.29 300.00 9.08 71.79 -28.43 -20.71 5.01 50.99%
EY 10.76 0.33 11.01 1.39 -3.52 -4.83 19.98 -33.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.46 0.65 0.88 0.94 0.66 0.64 -41.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 21/05/08 26/02/08 21/11/07 27/08/07 21/05/07 15/02/07 -
Price 0.23 0.29 0.44 0.48 0.60 0.49 0.43 -
P/RPS 1.00 2.81 1.04 1.71 4.57 9.55 0.96 2.76%
P/EPS 8.55 223.08 8.88 61.54 -29.41 -24.75 5.25 38.46%
EY 11.70 0.45 11.26 1.63 -3.40 -4.04 19.05 -27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.64 0.75 0.97 0.79 0.67 -46.82%

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