[FARLIM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1179.27%
YoY- -203.88%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,496 11,623 7,735 31,126 15,698 10,916 3,727 135.62%
PBT -2,291 -775 82 -4,354 840 -367 -929 82.43%
Tax -85 -188 -245 -276 -270 -136 -25 125.94%
NP -2,376 -963 -163 -4,630 570 -503 -954 83.63%
-
NP to SH -2,415 -978 -163 -4,738 439 -629 -1,052 73.93%
-
Tax Rate - - 298.78% - 32.14% - - -
Total Cost 15,872 12,586 7,898 35,756 15,128 11,419 4,681 125.53%
-
Net Worth 113,664 115,067 116,470 116,470 122,083 120,680 119,277 -3.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 113,664 115,067 116,470 116,470 122,083 120,680 119,277 -3.15%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -17.61% -8.29% -2.11% -14.88% 3.63% -4.61% -25.60% -
ROE -2.12% -0.85% -0.14% -4.07% 0.36% -0.52% -0.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.62 8.28 5.51 22.18 11.19 7.78 2.66 135.42%
EPS -1.72 -0.70 -0.12 -3.38 0.31 -0.45 -0.75 73.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.83 0.83 0.87 0.86 0.85 -3.15%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.01 6.90 4.59 18.48 9.32 6.48 2.21 135.76%
EPS -1.43 -0.58 -0.10 -2.81 0.26 -0.37 -0.62 74.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.675 0.6833 0.6917 0.6917 0.725 0.7167 0.7083 -3.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.475 0.325 0.245 0.255 0.26 0.25 0.31 -
P/RPS 4.94 3.92 4.44 1.15 2.32 3.21 11.67 -43.59%
P/EPS -27.60 -46.63 -210.92 -7.55 83.11 -55.77 -41.35 -23.60%
EY -3.62 -2.14 -0.47 -13.24 1.20 -1.79 -2.42 30.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.30 0.31 0.30 0.29 0.36 38.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 21/02/13 23/11/12 27/08/12 28/05/12 -
Price 0.485 0.32 0.355 0.275 0.255 0.25 0.25 -
P/RPS 5.04 3.86 6.44 1.24 2.28 3.21 9.41 -34.02%
P/EPS -28.18 -45.91 -305.62 -8.14 81.51 -55.77 -33.35 -10.61%
EY -3.55 -2.18 -0.33 -12.28 1.23 -1.79 -3.00 11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.39 0.43 0.33 0.29 0.29 0.29 62.29%

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