[FARLIM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -14.17%
YoY- -12.45%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 38,333 45,510 53,883 64,470 71,251 80,766 120,702 -53.54%
PBT 17,989 15,759 20,568 -5,774 -2,101 1,835 -6,856 -
Tax -2,259 -8,719 -16,578 -29,056 -28,702 -29,118 -22,497 -78.48%
NP 15,730 7,040 3,990 -34,830 -30,803 -27,283 -29,353 -
-
NP to SH 16,624 10,259 9,831 -23,495 -20,579 -17,151 -21,902 -
-
Tax Rate 12.56% 55.33% 80.60% - - 1,586.81% - -
Total Cost 22,603 38,470 49,893 99,300 102,054 108,049 150,055 -71.78%
-
Net Worth 74,400 74,243 76,802 70,810 78,060 164,635 91,176 -12.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 74,400 74,243 76,802 70,810 78,060 164,635 91,176 -12.70%
NOSH 120,000 119,747 120,004 120,018 120,093 235,193 119,969 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 41.04% 15.47% 7.40% -54.03% -43.23% -33.78% -24.32% -
ROE 22.34% 13.82% 12.80% -33.18% -26.36% -10.42% -24.02% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 31.94 38.00 44.90 53.72 59.33 34.34 100.61 -53.56%
EPS 13.85 8.57 8.19 -19.58 -17.14 -7.29 -18.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.64 0.59 0.65 0.70 0.76 -12.72%
Adjusted Per Share Value based on latest NOSH - 120,018
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.76 27.03 32.00 38.29 42.31 47.96 71.68 -53.55%
EPS 9.87 6.09 5.84 -13.95 -12.22 -10.19 -13.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.4409 0.4561 0.4205 0.4636 0.9777 0.5415 -12.71%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.58 0.41 0.41 0.43 0.43 0.45 0.47 -
P/RPS 1.82 1.08 0.91 0.80 0.72 1.31 0.47 147.20%
P/EPS 4.19 4.79 5.00 -2.20 -2.51 -6.17 -2.57 -
EY 23.89 20.90 19.98 -45.53 -39.85 -16.21 -38.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.66 0.64 0.73 0.66 0.64 0.62 32.07%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 21/05/07 15/02/07 15/11/06 16/08/06 22/05/06 27/02/06 -
Price 0.60 0.49 0.43 0.43 0.43 0.43 0.46 -
P/RPS 1.88 1.29 0.96 0.80 0.72 1.25 0.46 156.28%
P/EPS 4.33 5.72 5.25 -2.20 -2.51 -5.90 -2.52 -
EY 23.09 17.48 19.05 -45.53 -39.85 -16.96 -39.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.67 0.73 0.66 0.61 0.61 36.35%

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