[FARLIM] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -32.19%
YoY- -186.87%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,585 22,040 28,924 31,833 35,134 31,126 30,417 -38.76%
PBT 43,207 -11,484 -7,485 -4,763 -3,343 -4,354 7,922 210.16%
Tax -7,981 -30 -91 -328 -496 -276 -676 419.27%
NP 35,226 -11,514 -7,576 -5,091 -3,839 -4,630 7,246 187.25%
-
NP to SH 35,184 -11,546 -7,590 -5,088 -3,849 -4,738 7,115 190.53%
-
Tax Rate 18.47% - - - - - 8.53% -
Total Cost -20,641 33,554 36,500 36,924 38,973 35,756 23,171 -
-
Net Worth 151,552 105,244 113,664 115,067 116,470 116,470 122,083 15.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 151,552 105,244 113,664 115,067 116,470 116,470 122,083 15.52%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 241.52% -52.24% -26.19% -15.99% -10.93% -14.88% 23.82% -
ROE 23.22% -10.97% -6.68% -4.42% -3.30% -4.07% 5.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.39 15.71 20.61 22.69 25.04 22.18 21.68 -38.78%
EPS 25.07 -8.23 -5.41 -3.63 -2.74 -3.38 5.07 190.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.75 0.81 0.82 0.83 0.83 0.87 15.52%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.66 13.09 17.18 18.90 20.86 18.48 18.06 -38.76%
EPS 20.89 -6.86 -4.51 -3.02 -2.29 -2.81 4.23 190.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.625 0.675 0.6833 0.6917 0.6917 0.725 15.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.65 0.56 0.475 0.325 0.245 0.255 0.26 -
P/RPS 6.25 3.57 2.30 1.43 0.98 1.15 1.20 200.77%
P/EPS 2.59 -6.81 -8.78 -8.96 -8.93 -7.55 5.13 -36.62%
EY 38.57 -14.69 -11.39 -11.16 -11.20 -13.24 19.50 57.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.59 0.40 0.30 0.31 0.30 58.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 21/02/13 23/11/12 -
Price 0.77 0.63 0.485 0.32 0.355 0.275 0.255 -
P/RPS 7.41 4.01 2.35 1.41 1.42 1.24 1.18 240.75%
P/EPS 3.07 -7.66 -8.97 -8.83 -12.94 -8.14 5.03 -28.06%
EY 32.56 -13.06 -11.15 -11.33 -7.73 -12.28 19.88 38.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.60 0.39 0.43 0.33 0.29 81.75%

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