[FARLIM] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -465.73%
YoY- -985.0%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,719 7,857 10,497 905 8,518 24,637 16,952 -8.96%
PBT 7,082 101 266 -1,377 2,073 3,814 746 346.50%
Tax -406 -292 -239 -579 -1,542 -207 -110 138.26%
NP 6,676 -191 27 -1,956 531 3,607 636 377.36%
-
NP to SH 6,677 -191 28 -1,953 534 3,655 654 368.63%
-
Tax Rate 5.73% 289.11% 89.85% - 74.38% 5.43% 14.75% -
Total Cost 8,043 8,048 10,470 2,861 7,987 21,030 16,316 -37.51%
-
Net Worth 117,709 110,507 114,800 103,320 115,493 116,011 113,192 2.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 117,709 110,507 114,800 103,320 115,493 116,011 113,192 2.63%
NOSH 136,871 136,428 140,000 126,000 124,186 124,744 125,769 5.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 45.36% -2.43% 0.26% -216.13% 6.23% 14.64% 3.75% -
ROE 5.67% -0.17% 0.02% -1.89% 0.46% 3.15% 0.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.75 5.76 7.50 0.72 6.86 19.75 13.48 -13.96%
EPS 4.88 -0.14 0.02 -1.55 0.43 2.93 0.52 343.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 0.82 0.82 0.93 0.93 0.90 -2.97%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.74 4.67 6.23 0.54 5.06 14.63 10.07 -8.98%
EPS 3.97 -0.11 0.02 -1.16 0.32 2.17 0.39 367.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.699 0.6563 0.6817 0.6136 0.6859 0.6889 0.6722 2.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.29 0.25 0.26 0.34 0.40 0.32 0.31 -
P/RPS 2.70 4.34 3.47 47.34 5.83 1.62 2.30 11.24%
P/EPS 5.94 -178.57 1,300.00 -21.94 93.02 10.92 59.62 -78.41%
EY 16.82 -0.56 0.08 -4.56 1.07 9.16 1.68 362.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.32 0.41 0.43 0.34 0.34 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 24/11/11 26/08/11 23/05/11 25/02/11 26/11/10 26/08/10 -
Price 0.32 0.29 0.25 0.32 0.39 0.35 0.30 -
P/RPS 2.98 5.04 3.33 44.55 5.69 1.77 2.23 21.25%
P/EPS 6.56 -207.14 1,250.00 -20.65 90.70 11.95 57.69 -76.43%
EY 15.24 -0.48 0.08 -4.84 1.10 8.37 1.73 324.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.30 0.39 0.42 0.38 0.33 7.90%

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