[FARLIM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 169.79%
YoY- 120.76%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,623 7,735 31,126 15,698 10,916 3,727 33,978 -51.12%
PBT -775 82 -4,354 840 -367 -929 6,072 -
Tax -188 -245 -276 -270 -136 -25 -1,516 -75.16%
NP -963 -163 -4,630 570 -503 -954 4,556 -
-
NP to SH -978 -163 -4,738 439 -629 -1,052 4,561 -
-
Tax Rate - 298.78% - 32.14% - - 24.97% -
Total Cost 12,586 7,898 35,756 15,128 11,419 4,681 29,422 -43.25%
-
Net Worth 115,067 116,470 116,470 122,083 120,680 119,277 117,850 -1.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 115,067 116,470 116,470 122,083 120,680 119,277 117,850 -1.58%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 137,035 1.59%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -8.29% -2.11% -14.88% 3.63% -4.61% -25.60% 13.41% -
ROE -0.85% -0.14% -4.07% 0.36% -0.52% -0.88% 3.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.28 5.51 22.18 11.19 7.78 2.66 24.79 -51.89%
EPS -0.70 -0.12 -3.38 0.31 -0.45 -0.75 3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.83 0.87 0.86 0.85 0.86 -3.12%
Adjusted Per Share Value based on latest NOSH - 140,326
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.90 4.59 18.48 9.32 6.48 2.21 20.18 -51.13%
EPS -0.58 -0.10 -2.81 0.26 -0.37 -0.62 2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6833 0.6917 0.6917 0.725 0.7167 0.7083 0.6999 -1.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.325 0.245 0.255 0.26 0.25 0.31 0.29 -
P/RPS 3.92 4.44 1.15 2.32 3.21 11.67 1.17 124.07%
P/EPS -46.63 -210.92 -7.55 83.11 -55.77 -41.35 8.71 -
EY -2.14 -0.47 -13.24 1.20 -1.79 -2.42 11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.31 0.30 0.29 0.36 0.34 11.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 21/02/13 23/11/12 27/08/12 28/05/12 21/02/12 -
Price 0.32 0.355 0.275 0.255 0.25 0.25 0.32 -
P/RPS 3.86 6.44 1.24 2.28 3.21 9.41 1.29 107.78%
P/EPS -45.91 -305.62 -8.14 81.51 -55.77 -33.35 9.61 -
EY -2.18 -0.33 -12.28 1.23 -1.79 -3.00 10.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.33 0.29 0.29 0.29 0.37 3.57%

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