[FARLIM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 66.12%
YoY- 35.29%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 200,924 144,340 94,633 48,095 193,527 140,947 86,989 74.29%
PBT -19,812 -11,357 -8,985 -5,306 -17,511 -28,621 -18,729 3.80%
Tax 6,906 5,124 2,678 1,292 5,664 8,897 6,216 7.23%
NP -12,906 -6,233 -6,307 -4,014 -11,847 -19,724 -12,513 2.07%
-
NP to SH -12,906 -6,233 -6,307 -4,014 -11,847 -19,724 -12,513 2.07%
-
Tax Rate - - - - - - - -
Total Cost 213,830 150,573 100,940 52,109 205,374 160,671 99,502 66.14%
-
Net Worth 88,841 98,478 97,122 99,451 99,583 98,380 105,574 -10.82%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 88,841 98,478 97,122 99,451 99,583 98,380 105,574 -10.82%
NOSH 120,055 120,096 119,904 119,820 119,980 119,975 119,971 0.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -6.42% -4.32% -6.66% -8.35% -6.12% -13.99% -14.38% -
ROE -14.53% -6.33% -6.49% -4.04% -11.90% -20.05% -11.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 167.36 120.19 78.92 40.14 161.30 117.48 72.51 74.20%
EPS -10.75 -5.19 -5.26 -3.35 -9.87 -16.44 -10.43 2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.82 0.81 0.83 0.83 0.82 0.88 -10.86%
Adjusted Per Share Value based on latest NOSH - 119,820
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 119.32 85.72 56.20 28.56 114.93 83.70 51.66 74.28%
EPS -7.66 -3.70 -3.75 -2.38 -7.04 -11.71 -7.43 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5276 0.5848 0.5768 0.5906 0.5914 0.5842 0.627 -10.82%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.50 0.48 0.48 0.52 0.56 0.50 0.47 -
P/RPS 0.30 0.40 0.61 1.30 0.35 0.43 0.65 -40.13%
P/EPS -4.65 -9.25 -9.13 -15.52 -5.67 -3.04 -4.51 2.04%
EY -21.50 -10.81 -10.96 -6.44 -17.63 -32.88 -22.19 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.59 0.63 0.67 0.61 0.53 17.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 29/11/04 30/08/04 26/05/04 26/02/04 18/11/03 27/08/03 -
Price 0.57 0.48 0.49 0.47 0.58 0.56 0.49 -
P/RPS 0.34 0.40 0.62 1.17 0.36 0.48 0.68 -36.87%
P/EPS -5.30 -9.25 -9.32 -14.03 -5.87 -3.41 -4.70 8.29%
EY -18.86 -10.81 -10.73 -7.13 -17.02 -29.36 -21.29 -7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.60 0.57 0.70 0.68 0.56 23.53%

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