[FARLIM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.8%
YoY- -18.63%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,709 13,757 86,042 65,963 47,866 25,665 60,746 -36.61%
PBT 735 -11 8,481 4,036 2,667 1,182 5,083 -72.54%
Tax -265 -155 -2,787 -1,025 -257 -116 -1,121 -61.86%
NP 470 -166 5,694 3,011 2,410 1,066 3,962 -75.95%
-
NP to SH 474 -180 5,725 3,013 2,395 1,043 3,856 -75.37%
-
Tax Rate 36.05% - 32.86% 25.40% 9.64% 9.81% 22.05% -
Total Cost 30,239 13,923 80,348 62,952 45,456 24,599 56,784 -34.37%
-
Net Worth 112,263 114,428 110,806 106,557 105,234 106,725 106,169 3.80%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 112,263 114,428 110,806 106,557 105,234 106,725 106,169 3.80%
NOSH 124,736 128,571 123,118 122,479 120,959 121,279 120,647 2.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.53% -1.21% 6.62% 4.56% 5.03% 4.15% 6.52% -
ROE 0.42% -0.16% 5.17% 2.83% 2.28% 0.98% 3.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.62 10.70 69.89 53.86 39.57 21.16 50.35 -38.01%
EPS 0.38 -0.14 4.65 2.46 1.98 0.86 3.19 -75.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.90 0.87 0.87 0.88 0.88 1.51%
Adjusted Per Share Value based on latest NOSH - 123,600
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.24 8.17 51.10 39.17 28.43 15.24 36.07 -36.60%
EPS 0.28 -0.11 3.40 1.79 1.42 0.62 2.29 -75.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6667 0.6795 0.658 0.6328 0.6249 0.6338 0.6305 3.80%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.31 0.32 0.36 0.34 0.38 0.29 0.24 -
P/RPS 1.26 2.99 0.52 0.63 0.96 1.37 0.48 90.62%
P/EPS 81.58 -228.57 7.74 13.82 19.19 33.72 7.51 392.63%
EY 1.23 -0.44 12.92 7.24 5.21 2.97 13.32 -79.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.40 0.39 0.44 0.33 0.27 16.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/05/10 24/02/10 19/11/09 20/08/09 20/05/09 23/02/09 -
Price 0.30 0.31 0.35 0.32 0.34 0.31 0.25 -
P/RPS 1.22 2.90 0.50 0.59 0.86 1.46 0.50 81.53%
P/EPS 78.95 -221.43 7.53 13.01 17.17 36.05 7.82 369.10%
EY 1.27 -0.45 13.29 7.69 5.82 2.77 12.78 -78.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.39 0.37 0.39 0.35 0.28 11.60%

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