[FARLIM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -107.06%
YoY- -8.94%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 72,377 52,448 54,455 200,924 144,340 94,633 48,095 31.28%
PBT 1,965 774 -6,755 -19,812 -11,357 -8,985 -5,306 -
Tax -20,978 -13,570 -795 6,906 5,124 2,678 1,292 -
NP -19,013 -12,796 -7,550 -12,906 -6,233 -6,307 -4,014 181.77%
-
NP to SH -11,871 -8,209 -7,550 -12,906 -6,233 -6,307 -4,014 105.89%
-
Tax Rate 1,067.58% 1,753.23% - - - - - -
Total Cost 91,390 65,244 62,005 213,830 150,573 100,940 52,109 45.38%
-
Net Worth 79,220 81,609 84,064 88,841 98,478 97,122 99,451 -14.05%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 79,220 81,609 84,064 88,841 98,478 97,122 99,451 -14.05%
NOSH 120,030 120,014 120,092 120,055 120,096 119,904 119,820 0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -26.27% -24.40% -13.86% -6.42% -4.32% -6.66% -8.35% -
ROE -14.98% -10.06% -8.98% -14.53% -6.33% -6.49% -4.04% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 60.30 43.70 45.34 167.36 120.19 78.92 40.14 31.13%
EPS -9.89 -6.84 -4.33 -10.75 -5.19 -5.26 -3.35 105.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.68 0.70 0.74 0.82 0.81 0.83 -14.15%
Adjusted Per Share Value based on latest NOSH - 120,017
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 42.98 31.15 32.34 119.32 85.72 56.20 28.56 31.28%
EPS -7.05 -4.87 -4.48 -7.66 -3.70 -3.75 -2.38 106.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4705 0.4846 0.4992 0.5276 0.5848 0.5768 0.5906 -14.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.50 0.50 0.55 0.50 0.48 0.48 0.52 -
P/RPS 0.83 1.14 1.21 0.30 0.40 0.61 1.30 -25.83%
P/EPS -5.06 -7.31 -8.75 -4.65 -9.25 -9.13 -15.52 -52.59%
EY -19.78 -13.68 -11.43 -21.50 -10.81 -10.96 -6.44 111.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.79 0.68 0.59 0.59 0.63 13.30%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 26/08/05 27/05/05 21/02/05 29/11/04 30/08/04 26/05/04 -
Price 0.49 0.50 0.50 0.57 0.48 0.49 0.47 -
P/RPS 0.81 1.14 1.10 0.34 0.40 0.62 1.17 -21.72%
P/EPS -4.95 -7.31 -7.95 -5.30 -9.25 -9.32 -14.03 -50.03%
EY -20.18 -13.68 -12.57 -18.86 -10.81 -10.73 -7.13 99.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.71 0.77 0.59 0.60 0.57 18.98%

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