[FARLIM] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -24.03%
YoY- -14.52%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 23,354 24,908 30,113 33,564 27,618 28,240 21,275 6.41%
PBT -13,761 -19,365 -6,310 -6,254 -5,029 -4,986 -4,673 105.58%
Tax -43 -44 -38 -27 -27 -24 -39 6.73%
NP -13,804 -19,409 -6,348 -6,281 -5,056 -5,010 -4,712 104.87%
-
NP to SH -13,803 -19,408 -6,365 -6,303 -5,082 -5,031 -4,713 104.83%
-
Tax Rate - - - - - - - -
Total Cost 37,158 44,317 36,461 39,845 32,674 33,250 25,987 26.94%
-
Net Worth 140,783 136,193 151,495 153,026 153,026 156,270 157,865 -7.35%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 140,783 136,193 151,495 153,026 153,026 156,270 157,865 -7.35%
NOSH 168,391 168,391 168,391 168,391 168,391 168,391 168,391 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -59.11% -77.92% -21.08% -18.71% -18.31% -17.74% -22.15% -
ROE -9.80% -14.25% -4.20% -4.12% -3.32% -3.22% -2.99% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.26 16.28 19.68 21.93 18.05 18.43 13.88 6.52%
EPS -9.02 -12.68 -4.16 -4.12 -3.32 -3.28 -3.08 104.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.99 1.00 1.00 1.02 1.03 -7.25%
Adjusted Per Share Value based on latest NOSH - 168,391
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.25 16.27 19.67 21.92 18.04 18.44 13.89 6.43%
EPS -9.01 -12.67 -4.16 -4.12 -3.32 -3.29 -3.08 104.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9194 0.8894 0.9894 0.9994 0.9994 1.0205 1.031 -7.35%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.235 0.25 0.27 0.23 0.30 0.295 0.235 -
P/RPS 1.54 1.54 1.37 1.05 1.66 1.60 1.69 -6.01%
P/EPS -2.61 -1.97 -6.49 -5.58 -9.03 -8.98 -7.64 -51.16%
EY -38.38 -50.73 -15.41 -17.91 -11.07 -11.13 -13.09 104.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.27 0.23 0.30 0.29 0.23 8.52%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 25/11/21 26/08/21 31/05/21 25/02/21 27/11/20 -
Price 0.23 0.245 0.28 0.30 0.28 0.285 0.27 -
P/RPS 1.51 1.51 1.42 1.37 1.55 1.55 1.95 -15.68%
P/EPS -2.55 -1.93 -6.73 -7.28 -8.43 -8.68 -8.78 -56.17%
EY -39.22 -51.77 -14.86 -13.73 -11.86 -11.52 -11.39 128.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.28 0.30 0.28 0.28 0.26 -2.58%

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