[FARLIM] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 129.14%
YoY- 103.75%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 186,940 207,284 200,924 196,920 201,171 202,479 193,527 -2.28%
PBT -15,949 -21,261 -19,812 -247 -7,768 -13,877 -17,512 -6.04%
Tax -3,446 4,819 6,906 1,891 2,126 4,218 5,664 -
NP -19,395 -16,442 -12,906 1,644 -5,642 -9,659 -11,848 38.93%
-
NP to SH -17,158 -16,442 -12,906 1,644 -5,642 -9,659 -11,848 28.03%
-
Tax Rate - - - - - - - -
Total Cost 206,335 223,726 213,830 195,276 206,813 212,138 205,375 0.31%
-
Net Worth 81,518 84,064 88,813 101,133 97,242 99,451 99,573 -12.49%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 81,518 84,064 88,813 101,133 97,242 99,451 99,573 -12.49%
NOSH 119,880 120,092 120,017 123,333 120,052 119,820 119,968 -0.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -10.37% -7.93% -6.42% 0.83% -2.80% -4.77% -6.12% -
ROE -21.05% -19.56% -14.53% 1.63% -5.80% -9.71% -11.90% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 155.94 172.60 167.41 159.66 167.57 168.98 161.31 -2.23%
EPS -14.31 -13.69 -10.75 1.33 -4.70 -8.06 -9.88 28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.74 0.82 0.81 0.83 0.83 -12.45%
Adjusted Per Share Value based on latest NOSH - 123,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 111.02 123.10 119.32 116.94 119.47 120.24 114.93 -2.28%
EPS -10.19 -9.76 -7.66 0.98 -3.35 -5.74 -7.04 27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4841 0.4992 0.5274 0.6006 0.5775 0.5906 0.5913 -12.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.55 0.50 0.48 0.48 0.52 0.56 -
P/RPS 0.32 0.32 0.30 0.30 0.29 0.31 0.35 -5.80%
P/EPS -3.49 -4.02 -4.65 36.01 -10.21 -6.45 -5.67 -27.66%
EY -28.63 -24.89 -21.51 2.78 -9.79 -15.50 -17.64 38.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.68 0.59 0.59 0.63 0.67 6.85%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 21/02/05 29/11/04 30/08/04 26/05/04 26/02/04 -
Price 0.50 0.50 0.57 0.48 0.49 0.47 0.58 -
P/RPS 0.32 0.29 0.34 0.30 0.29 0.28 0.36 -7.55%
P/EPS -3.49 -3.65 -5.30 36.01 -10.43 -5.83 -5.87 -29.31%
EY -28.63 -27.38 -18.87 2.78 -9.59 -17.15 -17.03 41.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.77 0.59 0.60 0.57 0.70 3.77%

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