[FARLIM] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 54.64%
YoY- 22.48%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 61,846 44,670 43,666 30,581 40,638 35,786 34,647 46.99%
PBT -34,318 -6,457 -7,899 -7,576 -25,125 -4,865 -3,835 329.30%
Tax 10,191 874 7,899 7,576 25,125 4,865 3,835 91.51%
NP -24,127 -5,583 0 0 0 0 0 -
-
NP to SH -24,127 -5,583 -5,930 -5,951 -13,119 -3,819 -2,440 358.77%
-
Tax Rate - - - - - - - -
Total Cost 85,973 50,253 43,666 30,581 40,638 35,786 34,647 82.98%
-
Net Worth 120,018 133,271 138,046 142,776 148,834 162,127 163,467 -18.56%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 120,018 133,271 138,046 142,776 148,834 162,127 163,467 -18.56%
NOSH 120,018 120,064 120,040 119,979 120,027 120,094 120,197 -0.09%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -39.01% -12.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -20.10% -4.19% -4.30% -4.17% -8.81% -2.36% -1.49% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 51.53 37.20 36.38 25.49 33.86 29.80 28.83 47.12%
EPS -20.11 -4.65 -4.94 -4.96 -10.93 -3.18 -2.03 359.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.11 1.15 1.19 1.24 1.35 1.36 -18.48%
Adjusted Per Share Value based on latest NOSH - 119,979
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.73 26.53 25.93 18.16 24.13 21.25 20.58 46.98%
EPS -14.33 -3.32 -3.52 -3.53 -7.79 -2.27 -1.45 358.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7127 0.7914 0.8198 0.8479 0.8839 0.9628 0.9708 -18.57%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.50 0.47 0.53 0.56 0.55 0.47 0.51 -
P/RPS 0.97 1.26 1.46 2.20 1.62 1.58 1.77 -32.95%
P/EPS -2.49 -10.11 -10.73 -11.29 -5.03 -14.78 -25.12 -78.49%
EY -40.21 -9.89 -9.32 -8.86 -19.87 -6.77 -3.98 365.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.46 0.47 0.44 0.35 0.38 20.01%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 20/08/02 21/05/02 20/03/02 20/12/01 23/08/01 -
Price 0.47 0.53 0.52 0.56 0.60 0.53 0.60 -
P/RPS 0.91 1.42 1.43 2.20 1.77 1.78 2.08 -42.28%
P/EPS -2.34 -11.40 -10.53 -11.29 -5.49 -16.67 -29.56 -81.47%
EY -42.77 -8.77 -9.50 -8.86 -18.22 -6.00 -3.38 440.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.45 0.47 0.48 0.39 0.44 4.48%

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