[FARLIM] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -4.35%
YoY- -204.11%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 80,766 120,702 157,162 186,940 207,284 200,924 196,920 -44.82%
PBT 1,835 -6,856 -12,386 -15,949 -21,261 -19,812 -247 -
Tax -29,118 -22,497 -13,300 -3,446 4,819 6,906 1,891 -
NP -27,283 -29,353 -25,686 -19,395 -16,442 -12,906 1,644 -
-
NP to SH -17,151 -21,902 -20,894 -17,158 -16,442 -12,906 1,644 -
-
Tax Rate 1,586.81% - - - - - - -
Total Cost 108,049 150,055 182,848 206,335 223,726 213,830 195,276 -32.62%
-
Net Worth 164,635 91,176 79,243 81,518 84,064 88,813 101,133 38.42%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 164,635 91,176 79,243 81,518 84,064 88,813 101,133 38.42%
NOSH 235,193 119,969 120,065 119,880 120,092 120,017 123,333 53.83%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -33.78% -24.32% -16.34% -10.37% -7.93% -6.42% 0.83% -
ROE -10.42% -24.02% -26.37% -21.05% -19.56% -14.53% 1.63% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.34 100.61 130.90 155.94 172.60 167.41 159.66 -64.13%
EPS -7.29 -18.26 -17.40 -14.31 -13.69 -10.75 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.76 0.66 0.68 0.70 0.74 0.82 -10.01%
Adjusted Per Share Value based on latest NOSH - 119,880
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.96 71.68 93.33 111.02 123.10 119.32 116.94 -44.82%
EPS -10.19 -13.01 -12.41 -10.19 -9.76 -7.66 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9777 0.5415 0.4706 0.4841 0.4992 0.5274 0.6006 38.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.45 0.47 0.50 0.50 0.55 0.50 0.48 -
P/RPS 1.31 0.47 0.38 0.32 0.32 0.30 0.30 167.39%
P/EPS -6.17 -2.57 -2.87 -3.49 -4.02 -4.65 36.01 -
EY -16.21 -38.84 -34.80 -28.63 -24.89 -21.51 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.76 0.74 0.79 0.68 0.59 5.57%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 27/02/06 17/11/05 26/08/05 27/05/05 21/02/05 29/11/04 -
Price 0.43 0.46 0.49 0.50 0.50 0.57 0.48 -
P/RPS 1.25 0.46 0.37 0.32 0.29 0.34 0.30 159.16%
P/EPS -5.90 -2.52 -2.82 -3.49 -3.65 -5.30 36.01 -
EY -16.96 -39.69 -35.51 -28.63 -27.38 -18.87 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.74 0.74 0.71 0.77 0.59 2.24%

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