[FARLIM] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -400.61%
YoY- -292.91%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 280 8,544 1,873 3,888 7,735 15,428 4,782 -84.94%
PBT 54,773 -9,193 -1,515 -858 82 -5,194 1,207 1175.21%
Tax -8,196 55 103 57 -245 -6 -134 1456.27%
NP 46,577 -9,138 -1,412 -801 -163 -5,200 1,073 1137.97%
-
NP to SH 46,567 -9,132 -1,435 -816 -163 -5,176 1,067 1142.43%
-
Tax Rate 14.96% - - - 298.78% - 11.10% -
Total Cost -46,297 17,682 3,285 4,689 7,898 20,628 3,709 -
-
Net Worth 151,552 105,244 113,664 115,067 116,470 116,470 122,083 15.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 151,552 105,244 113,664 115,067 116,470 116,470 122,083 15.52%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16,634.64% -106.95% -75.39% -20.60% -2.11% -33.70% 22.44% -
ROE 30.73% -8.68% -1.26% -0.71% -0.14% -4.44% 0.87% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.20 6.09 1.33 2.77 5.51 10.99 3.41 -84.93%
EPS 33.18 -6.51 -1.02 -0.58 -0.12 -3.69 0.76 1142.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.75 0.81 0.82 0.83 0.83 0.87 15.52%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.17 5.07 1.11 2.31 4.59 9.16 2.84 -84.72%
EPS 27.65 -5.42 -0.85 -0.48 -0.10 -3.07 0.63 1147.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.625 0.675 0.6833 0.6917 0.6917 0.725 15.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.65 0.56 0.475 0.325 0.245 0.255 0.26 -
P/RPS 325.76 9.20 35.59 11.73 4.44 2.32 7.63 1124.35%
P/EPS 1.96 -8.61 -46.45 -55.89 -210.92 -6.91 34.19 -85.15%
EY 51.05 -11.62 -2.15 -1.79 -0.47 -14.46 2.92 574.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.59 0.40 0.30 0.31 0.30 58.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 21/02/13 23/11/12 -
Price 0.77 0.63 0.485 0.32 0.355 0.275 0.255 -
P/RPS 385.90 10.35 36.34 11.55 6.44 2.50 7.48 1289.18%
P/EPS 2.32 -9.68 -47.43 -55.03 -305.62 -7.46 33.54 -83.17%
EY 43.10 -10.33 -2.11 -1.82 -0.33 -13.41 2.98 494.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.60 0.39 0.43 0.33 0.29 81.75%

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