[FARLIM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4786.11%
YoY- 151.29%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 15,149 12,560 17,467 17,898 9,502 6,146 9,537 36.17%
PBT 3,936 189 5,661 3,072 -73 -2,873 23,417 -69.57%
Tax -838 -1 -795 334 -3 443 5,063 -
NP 3,098 188 4,866 3,406 -76 -2,430 28,480 -77.24%
-
NP to SH 3,080 158 5,020 3,374 -72 -2,371 25,645 -75.68%
-
Tax Rate 21.29% 0.53% 14.04% -10.87% - - -21.62% -
Total Cost 12,051 12,372 12,601 14,492 9,578 8,576 -18,943 -
-
Net Worth 104,671 103,307 82,750 76,845 74,400 74,243 76,802 22.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 104,671 103,307 82,750 76,845 74,400 74,243 76,802 22.94%
NOSH 120,312 121,538 119,928 120,071 120,000 119,747 120,004 0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.45% 1.50% 27.86% 19.03% -0.80% -39.54% 298.63% -
ROE 2.94% 0.15% 6.07% 4.39% -0.10% -3.19% 33.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.59 10.33 14.56 14.91 7.92 5.13 7.95 35.90%
EPS 2.56 0.13 4.18 2.81 -0.06 -1.98 21.37 -75.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.69 0.64 0.62 0.62 0.64 22.73%
Adjusted Per Share Value based on latest NOSH - 120,071
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.00 7.46 10.37 10.63 5.64 3.65 5.66 36.27%
EPS 1.83 0.09 2.98 2.00 -0.04 -1.41 15.23 -75.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.6135 0.4914 0.4564 0.4418 0.4409 0.4561 22.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.39 0.45 0.56 0.58 0.41 0.41 -
P/RPS 1.99 3.77 3.09 3.76 7.32 7.99 5.16 -47.04%
P/EPS 9.77 300.00 10.75 19.93 -966.67 -20.71 1.92 196.13%
EY 10.24 0.33 9.30 5.02 -0.10 -4.83 52.12 -66.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.46 0.65 0.88 0.94 0.66 0.64 -41.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 21/05/08 26/02/08 21/11/07 27/08/07 21/05/07 15/02/07 -
Price 0.23 0.29 0.44 0.48 0.60 0.49 0.43 -
P/RPS 1.83 2.81 3.02 3.22 7.58 9.55 5.41 -51.48%
P/EPS 8.98 223.08 10.51 17.08 -1,000.00 -24.75 2.01 171.50%
EY 11.13 0.45 9.51 5.85 -0.10 -4.04 49.70 -63.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.64 0.75 0.97 0.79 0.67 -46.82%

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