[FARLIM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -615.04%
YoY- -108.7%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 6,677 4,425 1,886 10,133 6,687 6,557 1,554 164.05%
PBT -4,706 -2,942 -1,064 -729 104 1,438 -1,213 146.70%
Tax -71 -8 -4 -13 -25 -18 -9 295.79%
NP -4,777 -2,950 -1,068 -742 79 1,420 -1,222 147.94%
-
NP to SH -4,810 -2,979 -1,081 -685 133 1,463 -1,196 152.68%
-
Tax Rate - - - - 24.04% 1.25% - -
Total Cost 11,454 7,375 2,954 10,875 6,608 5,137 2,776 157.03%
-
Net Worth 167,693 170,075 171,759 158,474 153,429 175,407 172,600 -1.90%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 167,693 170,075 171,759 158,474 153,429 175,407 172,600 -1.90%
NOSH 168,391 168,391 168,391 168,391 168,391 140,326 140,326 12.91%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -71.54% -66.67% -56.63% -7.32% 1.18% 21.66% -78.64% -
ROE -2.87% -1.75% -0.63% -0.43% 0.09% 0.83% -0.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.02 2.63 1.12 6.59 4.49 4.67 1.11 135.64%
EPS -2.90 -1.77 -0.64 -0.44 0.09 1.04 -0.85 126.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 1.03 1.03 1.25 1.23 -12.30%
Adjusted Per Share Value based on latest NOSH - 168,391
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.97 2.63 1.12 6.02 3.97 3.89 0.92 164.81%
EPS -2.86 -1.77 -0.64 -0.41 0.08 0.87 -0.71 152.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9959 1.01 1.02 0.9411 0.9112 1.0417 1.025 -1.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.34 0.35 0.37 0.375 0.38 0.485 0.475 -
P/RPS 8.45 13.32 33.04 5.69 8.46 10.38 42.89 -66.10%
P/EPS -11.74 -19.78 -57.64 -84.23 425.60 46.52 -55.73 -64.56%
EY -8.52 -5.05 -1.74 -1.19 0.23 2.15 -1.79 182.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.36 0.37 0.39 0.39 -8.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 29/05/19 22/02/19 22/11/18 23/08/18 24/05/18 -
Price 0.34 0.34 0.36 0.375 0.37 0.375 0.455 -
P/RPS 8.45 12.94 32.14 5.69 8.24 8.03 41.09 -65.12%
P/EPS -11.74 -19.22 -56.08 -84.23 414.40 35.97 -53.38 -63.53%
EY -8.52 -5.20 -1.78 -1.19 0.24 2.78 -1.87 174.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.35 0.36 0.36 0.30 0.37 -5.47%

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