[FARLIM] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 96.96%
YoY- 98.88%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 12,560 17,467 17,898 9,502 6,146 9,537 13,148 -3.00%
PBT 189 5,661 3,072 -73 -2,873 23,417 -2,482 -
Tax -1 -795 334 -3 443 5,063 -7,762 -99.74%
NP 188 4,866 3,406 -76 -2,430 28,480 -10,244 -
-
NP to SH 158 5,020 3,374 -72 -2,371 25,645 -6,578 -
-
Tax Rate 0.53% 14.04% -10.87% - - -21.62% - -
Total Cost 12,372 12,601 14,492 9,578 8,576 -18,943 23,392 -34.57%
-
Net Worth 103,307 82,750 76,845 74,400 74,243 76,802 70,810 28.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 103,307 82,750 76,845 74,400 74,243 76,802 70,810 28.60%
NOSH 121,538 119,928 120,071 120,000 119,747 120,004 120,018 0.84%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.50% 27.86% 19.03% -0.80% -39.54% 298.63% -77.91% -
ROE 0.15% 6.07% 4.39% -0.10% -3.19% 33.39% -9.29% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.33 14.56 14.91 7.92 5.13 7.95 10.96 -3.86%
EPS 0.13 4.18 2.81 -0.06 -1.98 21.37 -5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.69 0.64 0.62 0.62 0.64 0.59 27.53%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.46 10.37 10.63 5.64 3.65 5.66 7.81 -3.00%
EPS 0.09 2.98 2.00 -0.04 -1.41 15.23 -3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6135 0.4914 0.4564 0.4418 0.4409 0.4561 0.4205 28.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.39 0.45 0.56 0.58 0.41 0.41 0.43 -
P/RPS 3.77 3.09 3.76 7.32 7.99 5.16 3.93 -2.73%
P/EPS 300.00 10.75 19.93 -966.67 -20.71 1.92 -7.85 -
EY 0.33 9.30 5.02 -0.10 -4.83 52.12 -12.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.65 0.88 0.94 0.66 0.64 0.73 -26.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 26/02/08 21/11/07 27/08/07 21/05/07 15/02/07 15/11/06 -
Price 0.29 0.44 0.48 0.60 0.49 0.43 0.43 -
P/RPS 2.81 3.02 3.22 7.58 9.55 5.41 3.93 -20.02%
P/EPS 223.08 10.51 17.08 -1,000.00 -24.75 2.01 -7.85 -
EY 0.45 9.51 5.85 -0.10 -4.04 49.70 -12.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.64 0.75 0.97 0.79 0.67 0.73 -39.88%

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