[FARLIM] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
20-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -94.14%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 118,917 74,247 30,581 136,963 96,325 60,539 25,892 176.04%
PBT -21,931 -15,475 -7,576 -43,128 -18,003 -13,138 -9,303 77.03%
Tax 4,468 15,475 7,576 43,128 18,003 13,138 9,303 -38.64%
NP -17,463 0 0 0 0 0 0 -
-
NP to SH -17,463 -11,881 -5,951 -27,055 -13,936 -10,117 -7,677 72.87%
-
Tax Rate - - - - - - - -
Total Cost 136,380 74,247 30,581 136,963 96,325 60,539 25,892 202.42%
-
Net Worth 133,222 138,011 142,776 148,772 162,046 163,216 164,335 -13.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 133,222 138,011 142,776 148,772 162,046 163,216 164,335 -13.04%
NOSH 120,020 120,010 119,979 119,977 120,034 120,011 119,953 0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -14.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -13.11% -8.61% -4.17% -18.19% -8.60% -6.20% -4.67% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 99.08 61.87 25.49 114.16 80.25 50.44 21.59 175.90%
EPS -14.55 -9.90 -4.96 -22.55 -11.61 -8.43 -6.40 72.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.15 1.19 1.24 1.35 1.36 1.37 -13.07%
Adjusted Per Share Value based on latest NOSH - 120,027
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 70.62 44.09 18.16 81.34 57.20 35.95 15.38 176.00%
EPS -10.37 -7.06 -3.53 -16.07 -8.28 -6.01 -4.56 72.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7912 0.8196 0.8479 0.8835 0.9623 0.9693 0.9759 -13.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.47 0.53 0.56 0.55 0.47 0.51 0.60 -
P/RPS 0.47 0.86 2.20 0.48 0.59 1.01 2.78 -69.39%
P/EPS -3.23 -5.35 -11.29 -2.44 -4.05 -6.05 -9.38 -50.83%
EY -30.96 -18.68 -8.86 -41.00 -24.70 -16.53 -10.67 103.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.44 0.35 0.38 0.44 -3.05%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 20/08/02 21/05/02 20/03/02 20/12/01 23/08/01 25/05/01 -
Price 0.53 0.52 0.56 0.60 0.53 0.60 0.52 -
P/RPS 0.53 0.84 2.20 0.53 0.66 1.19 2.41 -63.53%
P/EPS -3.64 -5.25 -11.29 -2.66 -4.57 -7.12 -8.12 -41.39%
EY -27.45 -19.04 -8.86 -37.58 -21.91 -14.05 -12.31 70.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.47 0.48 0.39 0.44 0.38 16.83%

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