[FARLIM] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1.72%
YoY- -6.41%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 48,095 52,580 53,958 47,846 39,143 61,846 44,670 5.04%
PBT -5,306 11,110 -9,893 -9,788 -8,941 -34,318 -6,457 -12.25%
Tax 1,292 -3,233 2,681 3,478 2,738 10,191 874 29.73%
NP -4,014 7,877 -7,212 -6,310 -6,203 -24,127 -5,583 -19.72%
-
NP to SH -4,014 7,877 -7,212 -6,310 -6,203 -24,127 -5,583 -19.72%
-
Tax Rate - 29.10% - - - - - -
Total Cost 52,109 44,703 61,170 54,156 45,346 85,973 50,253 2.44%
-
Net Worth 99,451 99,573 98,399 105,566 111,582 120,018 133,271 -17.71%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 99,451 99,573 98,399 105,566 111,582 120,018 133,271 -17.71%
NOSH 119,820 119,968 119,999 119,961 119,980 120,018 120,064 -0.13%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -8.35% 14.98% -13.37% -13.19% -15.85% -39.01% -12.50% -
ROE -4.04% 7.91% -7.33% -5.98% -5.56% -20.10% -4.19% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.14 43.83 44.97 39.88 32.62 51.53 37.20 5.19%
EPS -3.35 6.56 -6.01 -5.26 -5.17 -20.11 -4.65 -19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.82 0.88 0.93 1.00 1.11 -17.60%
Adjusted Per Share Value based on latest NOSH - 119,961
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.56 31.22 32.04 28.41 23.25 36.73 26.53 5.03%
EPS -2.38 4.68 -4.28 -3.75 -3.68 -14.33 -3.32 -19.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5906 0.5913 0.5844 0.6269 0.6626 0.7127 0.7914 -17.71%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.52 0.56 0.50 0.47 0.47 0.50 0.47 -
P/RPS 1.30 1.28 1.11 1.18 1.44 0.97 1.26 2.10%
P/EPS -15.52 8.53 -8.32 -8.94 -9.09 -2.49 -10.11 33.03%
EY -6.44 11.72 -12.02 -11.19 -11.00 -40.21 -9.89 -24.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.61 0.53 0.51 0.50 0.42 31.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 18/11/03 27/08/03 27/05/03 27/02/03 26/11/02 -
Price 0.47 0.58 0.56 0.49 0.48 0.47 0.53 -
P/RPS 1.17 1.32 1.25 1.23 1.47 0.91 1.42 -12.10%
P/EPS -14.03 8.83 -9.32 -9.32 -9.28 -2.34 -11.40 14.82%
EY -7.13 11.32 -10.73 -10.73 -10.77 -42.77 -8.77 -12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.68 0.56 0.52 0.47 0.48 12.12%

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