[FARLIM] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 101.43%
YoY- -95.72%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,727 14,719 7,857 10,497 905 8,518 24,637 -71.57%
PBT -929 7,082 101 266 -1,377 2,073 3,814 -
Tax -25 -406 -292 -239 -579 -1,542 -207 -75.53%
NP -954 6,676 -191 27 -1,956 531 3,607 -
-
NP to SH -1,052 6,677 -191 28 -1,953 534 3,655 -
-
Tax Rate - 5.73% 289.11% 89.85% - 74.38% 5.43% -
Total Cost 4,681 8,043 8,048 10,470 2,861 7,987 21,030 -63.23%
-
Net Worth 119,277 117,709 110,507 114,800 103,320 115,493 116,011 1.86%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 119,277 117,709 110,507 114,800 103,320 115,493 116,011 1.86%
NOSH 140,326 136,871 136,428 140,000 126,000 124,186 124,744 8.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -25.60% 45.36% -2.43% 0.26% -216.13% 6.23% 14.64% -
ROE -0.88% 5.67% -0.17% 0.02% -1.89% 0.46% 3.15% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.66 10.75 5.76 7.50 0.72 6.86 19.75 -73.69%
EPS -0.75 4.88 -0.14 0.02 -1.55 0.43 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.81 0.82 0.82 0.93 0.93 -5.81%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.21 8.74 4.67 6.23 0.54 5.06 14.63 -71.60%
EPS -0.62 3.97 -0.11 0.02 -1.16 0.32 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7083 0.699 0.6563 0.6817 0.6136 0.6859 0.6889 1.86%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.29 0.25 0.26 0.34 0.40 0.32 -
P/RPS 11.67 2.70 4.34 3.47 47.34 5.83 1.62 272.54%
P/EPS -41.35 5.94 -178.57 1,300.00 -21.94 93.02 10.92 -
EY -2.42 16.82 -0.56 0.08 -4.56 1.07 9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.31 0.32 0.41 0.43 0.34 3.88%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 21/02/12 24/11/11 26/08/11 23/05/11 25/02/11 26/11/10 -
Price 0.25 0.32 0.29 0.25 0.32 0.39 0.35 -
P/RPS 9.41 2.98 5.04 3.33 44.55 5.69 1.77 204.30%
P/EPS -33.35 6.56 -207.14 1,250.00 -20.65 90.70 11.95 -
EY -3.00 15.24 -0.48 0.08 -4.84 1.10 8.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.36 0.30 0.39 0.42 0.38 -16.47%

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