[FARLIM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.19%
YoY- -79.63%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 9,502 6,146 9,537 13,148 16,679 14,519 20,124 -39.44%
PBT -73 -2,873 23,417 -2,482 -2,303 1,936 -2,925 -91.51%
Tax -3 443 5,063 -7,762 -6,463 -7,416 -7,415 -99.46%
NP -76 -2,430 28,480 -10,244 -8,766 -5,480 -10,340 -96.25%
-
NP to SH -72 -2,371 25,645 -6,578 -6,437 -2,799 -7,681 -95.59%
-
Tax Rate - - -21.62% - - 383.06% - -
Total Cost 9,578 8,576 -18,943 23,392 25,445 19,999 30,464 -53.86%
-
Net Worth 74,400 74,243 76,802 70,810 78,060 164,635 91,176 -12.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 74,400 74,243 76,802 70,810 78,060 164,635 91,176 -12.70%
NOSH 120,000 119,747 120,004 120,018 120,093 235,193 119,969 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.80% -39.54% 298.63% -77.91% -52.56% -37.74% -51.38% -
ROE -0.10% -3.19% 33.39% -9.29% -8.25% -1.70% -8.42% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.92 5.13 7.95 10.96 13.89 6.17 16.77 -39.43%
EPS -0.06 -1.98 21.37 -5.48 -5.36 -2.33 -6.40 -95.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.64 0.59 0.65 0.70 0.76 -12.72%
Adjusted Per Share Value based on latest NOSH - 120,018
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.64 3.65 5.66 7.81 9.90 8.62 11.95 -39.46%
EPS -0.04 -1.41 15.23 -3.91 -3.82 -1.66 -4.56 -95.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.4409 0.4561 0.4205 0.4636 0.9777 0.5415 -12.71%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.58 0.41 0.41 0.43 0.43 0.45 0.47 -
P/RPS 7.32 7.99 5.16 3.93 3.10 7.29 2.80 90.10%
P/EPS -966.67 -20.71 1.92 -7.85 -8.02 -37.81 -7.34 2511.78%
EY -0.10 -4.83 52.12 -12.75 -12.47 -2.64 -13.62 -96.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.66 0.64 0.73 0.66 0.64 0.62 32.07%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 21/05/07 15/02/07 15/11/06 16/08/06 22/05/06 27/02/06 -
Price 0.60 0.49 0.43 0.43 0.43 0.43 0.46 -
P/RPS 7.58 9.55 5.41 3.93 3.10 6.97 2.74 97.43%
P/EPS -1,000.00 -24.75 2.01 -7.85 -8.02 -36.13 -7.18 2611.29%
EY -0.10 -4.04 49.70 -12.75 -12.47 -2.77 -13.92 -96.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.67 0.73 0.66 0.61 0.61 36.35%

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