[FARLIM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 5.85%
YoY- -46.19%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 47,846 39,143 61,846 44,670 43,666 30,581 40,638 11.53%
PBT -9,788 -8,941 -34,318 -6,457 -7,899 -7,576 -25,125 -46.75%
Tax 3,478 2,738 10,191 874 7,899 7,576 25,125 -73.33%
NP -6,310 -6,203 -24,127 -5,583 0 0 0 -
-
NP to SH -6,310 -6,203 -24,127 -5,583 -5,930 -5,951 -13,119 -38.69%
-
Tax Rate - - - - - - - -
Total Cost 54,156 45,346 85,973 50,253 43,666 30,581 40,638 21.16%
-
Net Worth 105,566 111,582 120,018 133,271 138,046 142,776 148,834 -20.51%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 105,566 111,582 120,018 133,271 138,046 142,776 148,834 -20.51%
NOSH 119,961 119,980 120,018 120,064 120,040 119,979 120,027 -0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -13.19% -15.85% -39.01% -12.50% 0.00% 0.00% 0.00% -
ROE -5.98% -5.56% -20.10% -4.19% -4.30% -4.17% -8.81% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 39.88 32.62 51.53 37.20 36.38 25.49 33.86 11.56%
EPS -5.26 -5.17 -20.11 -4.65 -4.94 -4.96 -10.93 -38.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.93 1.00 1.11 1.15 1.19 1.24 -20.48%
Adjusted Per Share Value based on latest NOSH - 120,064
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.41 23.25 36.73 26.53 25.93 18.16 24.13 11.53%
EPS -3.75 -3.68 -14.33 -3.32 -3.52 -3.53 -7.79 -38.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6269 0.6626 0.7127 0.7914 0.8198 0.8479 0.8839 -20.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.47 0.47 0.50 0.47 0.53 0.56 0.55 -
P/RPS 1.18 1.44 0.97 1.26 1.46 2.20 1.62 -19.09%
P/EPS -8.94 -9.09 -2.49 -10.11 -10.73 -11.29 -5.03 46.88%
EY -11.19 -11.00 -40.21 -9.89 -9.32 -8.86 -19.87 -31.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.50 0.42 0.46 0.47 0.44 13.24%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 27/05/03 27/02/03 26/11/02 20/08/02 21/05/02 20/03/02 -
Price 0.49 0.48 0.47 0.53 0.52 0.56 0.60 -
P/RPS 1.23 1.47 0.91 1.42 1.43 2.20 1.77 -21.59%
P/EPS -9.32 -9.28 -2.34 -11.40 -10.53 -11.29 -5.49 42.44%
EY -10.73 -10.77 -42.77 -8.77 -9.50 -8.86 -18.22 -29.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.47 0.48 0.45 0.47 0.48 10.85%

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