[FARLIM] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 48.78%
YoY- -80.43%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 14,020 15,149 12,560 17,467 17,898 9,502 6,146 73.02%
PBT 684 3,936 189 5,661 3,072 -73 -2,873 -
Tax -192 -838 -1 -795 334 -3 443 -
NP 492 3,098 188 4,866 3,406 -76 -2,430 -
-
NP to SH 464 3,080 158 5,020 3,374 -72 -2,371 -
-
Tax Rate 28.07% 21.29% 0.53% 14.04% -10.87% - - -
Total Cost 13,528 12,051 12,372 12,601 14,492 9,578 8,576 35.39%
-
Net Worth 106,231 104,671 103,307 82,750 76,845 74,400 74,243 26.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 106,231 104,671 103,307 82,750 76,845 74,400 74,243 26.89%
NOSH 122,105 120,312 121,538 119,928 120,071 120,000 119,747 1.30%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.51% 20.45% 1.50% 27.86% 19.03% -0.80% -39.54% -
ROE 0.44% 2.94% 0.15% 6.07% 4.39% -0.10% -3.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.48 12.59 10.33 14.56 14.91 7.92 5.13 70.83%
EPS 0.38 2.56 0.13 4.18 2.81 -0.06 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.85 0.69 0.64 0.62 0.62 25.26%
Adjusted Per Share Value based on latest NOSH - 119,928
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.33 9.00 7.46 10.37 10.63 5.64 3.65 73.08%
EPS 0.28 1.83 0.09 2.98 2.00 -0.04 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6309 0.6216 0.6135 0.4914 0.4564 0.4418 0.4409 26.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.32 0.25 0.39 0.45 0.56 0.58 0.41 -
P/RPS 2.79 1.99 3.77 3.09 3.76 7.32 7.99 -50.31%
P/EPS 84.21 9.77 300.00 10.75 19.93 -966.67 -20.71 -
EY 1.19 10.24 0.33 9.30 5.02 -0.10 -4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.46 0.65 0.88 0.94 0.66 -31.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 19/08/08 21/05/08 26/02/08 21/11/07 27/08/07 21/05/07 -
Price 0.25 0.23 0.29 0.44 0.48 0.60 0.49 -
P/RPS 2.18 1.83 2.81 3.02 3.22 7.58 9.55 -62.54%
P/EPS 65.79 8.98 223.08 10.51 17.08 -1,000.00 -24.75 -
EY 1.52 11.13 0.45 9.51 5.85 -0.10 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.34 0.64 0.75 0.97 0.79 -48.63%

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