[FARLIM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -124.12%
YoY- 15.29%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 51,013 33,546 15,648 6,146 53,883 44,346 31,198 38.66%
PBT 5,787 126 -2,946 -2,873 20,568 -2,849 -366 -
Tax -21 774 440 443 -16,578 -21,641 -13,880 -98.66%
NP 5,766 900 -2,506 -2,430 3,990 -24,490 -14,246 -
-
NP to SH 5,951 931 -2,433 -2,371 9,831 -15,814 -9,236 -
-
Tax Rate 0.36% -614.29% - - 80.60% - - -
Total Cost 45,247 32,646 18,154 8,576 49,893 68,836 45,444 -0.28%
-
Net Worth 82,855 76,389 73,944 74,243 76,823 70,786 77,966 4.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 82,855 76,389 73,944 74,243 76,823 70,786 77,966 4.12%
NOSH 120,080 119,358 119,264 119,747 120,036 119,977 119,948 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.30% 2.68% -16.01% -39.54% 7.40% -55.22% -45.66% -
ROE 7.18% 1.22% -3.29% -3.19% 12.80% -22.34% -11.85% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.48 28.11 13.12 5.13 44.89 36.96 26.01 38.56%
EPS 4.96 0.78 -2.04 -1.98 8.19 -13.18 -7.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.64 0.62 0.62 0.64 0.59 0.65 4.05%
Adjusted Per Share Value based on latest NOSH - 119,747
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.29 19.92 9.29 3.65 32.00 26.34 18.53 38.64%
EPS 3.53 0.55 -1.44 -1.41 5.84 -9.39 -5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.492 0.4536 0.4391 0.4409 0.4562 0.4204 0.463 4.12%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.45 0.56 0.58 0.41 0.41 0.43 0.43 -
P/RPS 1.06 1.99 4.42 7.99 0.91 1.16 1.65 -25.48%
P/EPS 9.08 71.79 -28.43 -20.71 5.01 -3.26 -5.58 -
EY 11.01 1.39 -3.52 -4.83 19.98 -30.65 -17.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.88 0.94 0.66 0.64 0.73 0.66 -1.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 27/08/07 21/05/07 15/02/07 15/11/06 16/08/06 -
Price 0.44 0.48 0.60 0.49 0.43 0.43 0.43 -
P/RPS 1.04 1.71 4.57 9.55 0.96 1.16 1.65 -26.42%
P/EPS 8.88 61.54 -29.41 -24.75 5.25 -3.26 -5.58 -
EY 11.26 1.63 -3.40 -4.04 19.05 -30.65 -17.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.97 0.79 0.67 0.73 0.66 -2.02%

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