[FARLIM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -106.64%
YoY- -117.26%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,518 24,637 16,952 13,757 20,079 18,097 22,201 -47.10%
PBT 2,073 3,814 746 -11 4,445 1,369 1,485 24.82%
Tax -1,542 -207 -110 -155 -1,762 -768 -141 390.55%
NP 531 3,607 636 -166 2,683 601 1,344 -46.06%
-
NP to SH 534 3,655 654 -180 2,712 618 1,352 -46.07%
-
Tax Rate 74.38% 5.43% 14.75% - 39.64% 56.10% 9.49% -
Total Cost 7,987 21,030 16,316 13,923 17,396 17,496 20,857 -47.17%
-
Net Worth 115,493 116,011 113,192 114,428 110,945 107,532 105,021 6.52%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 115,493 116,011 113,192 114,428 110,945 107,532 105,021 6.52%
NOSH 124,186 124,744 125,769 128,571 123,272 123,600 120,714 1.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.23% 14.64% 3.75% -1.21% 13.36% 3.32% 6.05% -
ROE 0.46% 3.15% 0.58% -0.16% 2.44% 0.57% 1.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.86 19.75 13.48 10.70 16.29 14.64 18.39 -48.08%
EPS 0.43 2.93 0.52 -0.14 2.20 0.50 1.12 -47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.90 0.89 0.90 0.87 0.87 4.53%
Adjusted Per Share Value based on latest NOSH - 128,571
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.06 14.63 10.07 8.17 11.92 10.75 13.18 -47.08%
EPS 0.32 2.17 0.39 -0.11 1.61 0.37 0.80 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6859 0.6889 0.6722 0.6795 0.6589 0.6386 0.6237 6.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.40 0.32 0.31 0.32 0.36 0.34 0.38 -
P/RPS 5.83 1.62 2.30 2.99 2.21 2.32 2.07 99.05%
P/EPS 93.02 10.92 59.62 -228.57 16.36 68.00 33.93 95.52%
EY 1.07 9.16 1.68 -0.44 6.11 1.47 2.95 -49.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.34 0.36 0.40 0.39 0.44 -1.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 21/05/10 24/02/10 19/11/09 20/08/09 -
Price 0.39 0.35 0.30 0.31 0.35 0.32 0.34 -
P/RPS 5.69 1.77 2.23 2.90 2.15 2.19 1.85 111.05%
P/EPS 90.70 11.95 57.69 -221.43 15.91 64.00 30.36 107.01%
EY 1.10 8.37 1.73 -0.45 6.29 1.56 3.29 -51.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.33 0.35 0.39 0.37 0.39 5.05%

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