[FARLIM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 96.85%
YoY- 84.51%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,544 1,873 3,888 7,735 15,428 4,782 7,189 12.16%
PBT -9,193 -1,515 -858 82 -5,194 1,207 562 -
Tax 55 103 57 -245 -6 -134 -111 -
NP -9,138 -1,412 -801 -163 -5,200 1,073 451 -
-
NP to SH -9,132 -1,435 -816 -163 -5,176 1,067 423 -
-
Tax Rate - - - 298.78% - 11.10% 19.75% -
Total Cost 17,682 3,285 4,689 7,898 20,628 3,709 6,738 89.91%
-
Net Worth 105,244 113,664 115,067 116,470 116,470 122,083 120,680 -8.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 105,244 113,664 115,067 116,470 116,470 122,083 120,680 -8.69%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -106.95% -75.39% -20.60% -2.11% -33.70% 22.44% 6.27% -
ROE -8.68% -1.26% -0.71% -0.14% -4.44% 0.87% 0.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.09 1.33 2.77 5.51 10.99 3.41 5.12 12.22%
EPS -6.51 -1.02 -0.58 -0.12 -3.69 0.76 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.81 0.82 0.83 0.83 0.87 0.86 -8.69%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.07 1.11 2.31 4.59 9.16 2.84 4.27 12.09%
EPS -5.42 -0.85 -0.48 -0.10 -3.07 0.63 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.625 0.675 0.6833 0.6917 0.6917 0.725 0.7167 -8.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.56 0.475 0.325 0.245 0.255 0.26 0.25 -
P/RPS 9.20 35.59 11.73 4.44 2.32 7.63 4.88 52.43%
P/EPS -8.61 -46.45 -55.89 -210.92 -6.91 34.19 82.93 -
EY -11.62 -2.15 -1.79 -0.47 -14.46 2.92 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.40 0.30 0.31 0.30 0.29 88.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 23/05/13 21/02/13 23/11/12 27/08/12 -
Price 0.63 0.485 0.32 0.355 0.275 0.255 0.25 -
P/RPS 10.35 36.34 11.55 6.44 2.50 7.48 4.88 64.84%
P/EPS -9.68 -47.43 -55.03 -305.62 -7.46 33.54 82.93 -
EY -10.33 -2.11 -1.82 -0.33 -13.41 2.98 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.60 0.39 0.43 0.33 0.29 0.29 102.80%

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