[FARLIM] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 458.87%
YoY- 491.42%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 10,497 905 8,518 24,637 16,952 13,757 20,079 -35.18%
PBT 266 -1,377 2,073 3,814 746 -11 4,445 -84.77%
Tax -239 -579 -1,542 -207 -110 -155 -1,762 -73.69%
NP 27 -1,956 531 3,607 636 -166 2,683 -95.37%
-
NP to SH 28 -1,953 534 3,655 654 -180 2,712 -95.29%
-
Tax Rate 89.85% - 74.38% 5.43% 14.75% - 39.64% -
Total Cost 10,470 2,861 7,987 21,030 16,316 13,923 17,396 -28.78%
-
Net Worth 114,800 103,320 115,493 116,011 113,192 114,428 110,945 2.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 114,800 103,320 115,493 116,011 113,192 114,428 110,945 2.30%
NOSH 140,000 126,000 124,186 124,744 125,769 128,571 123,272 8.87%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.26% -216.13% 6.23% 14.64% 3.75% -1.21% 13.36% -
ROE 0.02% -1.89% 0.46% 3.15% 0.58% -0.16% 2.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.50 0.72 6.86 19.75 13.48 10.70 16.29 -40.45%
EPS 0.02 -1.55 0.43 2.93 0.52 -0.14 2.20 -95.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.93 0.93 0.90 0.89 0.90 -6.03%
Adjusted Per Share Value based on latest NOSH - 124,744
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.23 0.54 5.06 14.63 10.07 8.17 11.92 -35.19%
EPS 0.02 -1.16 0.32 2.17 0.39 -0.11 1.61 -94.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6817 0.6136 0.6859 0.6889 0.6722 0.6795 0.6589 2.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.26 0.34 0.40 0.32 0.31 0.32 0.36 -
P/RPS 3.47 47.34 5.83 1.62 2.30 2.99 2.21 35.20%
P/EPS 1,300.00 -21.94 93.02 10.92 59.62 -228.57 16.36 1763.17%
EY 0.08 -4.56 1.07 9.16 1.68 -0.44 6.11 -94.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.43 0.34 0.34 0.36 0.40 -13.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 25/02/11 26/11/10 26/08/10 21/05/10 24/02/10 -
Price 0.25 0.32 0.39 0.35 0.30 0.31 0.35 -
P/RPS 3.33 44.55 5.69 1.77 2.23 2.90 2.15 33.97%
P/EPS 1,250.00 -20.65 90.70 11.95 57.69 -221.43 15.91 1749.11%
EY 0.08 -4.84 1.10 8.37 1.73 -0.45 6.29 -94.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.42 0.38 0.33 0.35 0.39 -16.08%

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