[FARLIM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 85.09%
YoY- -4.23%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 193,527 140,947 86,989 39,143 180,763 118,917 74,247 89.06%
PBT -17,511 -28,621 -18,729 -8,941 -56,249 -21,931 -15,475 8.56%
Tax 5,664 8,897 6,216 2,738 14,659 4,468 15,475 -48.73%
NP -11,847 -19,724 -12,513 -6,203 -41,590 -17,463 0 -
-
NP to SH -11,847 -19,724 -12,513 -6,203 -41,590 -17,463 -11,881 -0.19%
-
Tax Rate - - - - - - - -
Total Cost 205,374 160,671 99,502 45,346 222,353 136,380 74,247 96.68%
-
Net Worth 99,583 98,380 105,574 111,582 117,619 133,222 138,011 -19.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 99,583 98,380 105,574 111,582 117,619 133,222 138,011 -19.50%
NOSH 119,980 119,975 119,971 119,980 120,019 120,020 120,010 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -6.12% -13.99% -14.38% -15.85% -23.01% -14.69% 0.00% -
ROE -11.90% -20.05% -11.85% -5.56% -35.36% -13.11% -8.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 161.30 117.48 72.51 32.62 150.61 99.08 61.87 89.09%
EPS -9.87 -16.44 -10.43 -5.17 -34.66 -14.55 -9.90 -0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.88 0.93 0.98 1.11 1.15 -19.49%
Adjusted Per Share Value based on latest NOSH - 119,980
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 114.93 83.70 51.66 23.25 107.35 70.62 44.09 89.07%
EPS -7.04 -11.71 -7.43 -3.68 -24.70 -10.37 -7.06 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5914 0.5842 0.627 0.6626 0.6985 0.7912 0.8196 -19.50%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.56 0.50 0.47 0.47 0.50 0.47 0.53 -
P/RPS 0.35 0.43 0.65 1.44 0.33 0.47 0.86 -44.99%
P/EPS -5.67 -3.04 -4.51 -9.09 -1.44 -3.23 -5.35 3.93%
EY -17.63 -32.88 -22.19 -11.00 -69.31 -30.96 -18.68 -3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.53 0.51 0.51 0.42 0.46 28.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 27/08/03 27/05/03 27/02/03 26/11/02 20/08/02 -
Price 0.58 0.56 0.49 0.48 0.47 0.53 0.52 -
P/RPS 0.36 0.48 0.68 1.47 0.31 0.53 0.84 -43.06%
P/EPS -5.87 -3.41 -4.70 -9.28 -1.36 -3.64 -5.25 7.70%
EY -17.02 -29.36 -21.29 -10.77 -73.73 -27.45 -19.04 -7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.56 0.52 0.48 0.48 0.45 34.14%

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