[FARLIM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -123.07%
YoY- 46.13%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 31,126 15,698 10,916 3,727 33,978 19,259 11,402 94.73%
PBT -4,354 840 -367 -929 6,072 -1,009 -1,111 147.54%
Tax -276 -270 -136 -25 -1,516 -1,110 -818 -51.37%
NP -4,630 570 -503 -954 4,556 -2,119 -1,929 78.79%
-
NP to SH -4,738 439 -629 -1,052 4,561 -2,115 -1,925 81.79%
-
Tax Rate - 32.14% - - 24.97% - - -
Total Cost 35,756 15,128 11,419 4,681 29,422 21,378 13,331 92.46%
-
Net Worth 116,470 122,083 120,680 119,277 117,850 109,869 109,618 4.10%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 116,470 122,083 120,680 119,277 117,850 109,869 109,618 4.10%
NOSH 140,326 140,326 140,326 140,326 137,035 135,641 133,680 3.27%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -14.88% 3.63% -4.61% -25.60% 13.41% -11.00% -16.92% -
ROE -4.07% 0.36% -0.52% -0.88% 3.87% -1.93% -1.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.18 11.19 7.78 2.66 24.79 14.20 8.53 88.54%
EPS -3.38 0.31 -0.45 -0.75 3.33 -1.56 -1.44 76.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.87 0.86 0.85 0.86 0.81 0.82 0.80%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.48 9.32 6.48 2.21 20.18 11.44 6.77 94.72%
EPS -2.81 0.26 -0.37 -0.62 2.71 -1.26 -1.14 81.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6917 0.725 0.7167 0.7083 0.6999 0.6525 0.651 4.10%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.255 0.26 0.25 0.31 0.29 0.25 0.26 -
P/RPS 1.15 2.32 3.21 11.67 1.17 1.76 3.05 -47.65%
P/EPS -7.55 83.11 -55.77 -41.35 8.71 -16.03 -18.06 -43.94%
EY -13.24 1.20 -1.79 -2.42 11.48 -6.24 -5.54 78.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.29 0.36 0.34 0.31 0.32 -2.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 23/11/12 27/08/12 28/05/12 21/02/12 24/11/11 26/08/11 -
Price 0.275 0.255 0.25 0.25 0.32 0.29 0.25 -
P/RPS 1.24 2.28 3.21 9.41 1.29 2.04 2.93 -43.48%
P/EPS -8.14 81.51 -55.77 -33.35 9.61 -18.60 -17.36 -39.50%
EY -12.28 1.23 -1.79 -3.00 10.40 -5.38 -5.76 65.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.29 0.29 0.37 0.36 0.30 6.52%

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