[FARLIM] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -9.79%
YoY- -9977.19%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 16,533 13,942 10,838 10,123 8,001 10,465 10,133 38.63%
PBT -5,411 -7,238 -6,521 -5,541 -5,110 -581 -730 280.62%
Tax -97 -97 -99 -59 -3 -8 -13 282.31%
NP -5,508 -7,335 -6,620 -5,600 -5,113 -589 -743 280.65%
-
NP to SH -5,504 -7,345 -6,647 -5,630 -5,128 -571 -686 301.28%
-
Tax Rate - - - - - - - -
Total Cost 22,041 21,277 17,458 15,723 13,114 11,054 10,876 60.21%
-
Net Worth 159,523 159,902 171,899 167,693 170,075 171,759 158,474 0.44%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 159,523 159,902 171,899 167,693 170,075 171,759 158,474 0.44%
NOSH 168,391 168,391 168,391 168,391 168,391 168,391 168,391 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -33.32% -52.61% -61.08% -55.32% -63.90% -5.63% -7.33% -
ROE -3.45% -4.59% -3.87% -3.36% -3.02% -0.33% -0.43% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.78 9.07 6.49 6.10 4.75 6.21 6.59 38.87%
EPS -3.59 -4.78 -3.98 -3.39 -3.05 -0.34 -0.45 299.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.03 1.01 1.01 1.02 1.03 0.64%
Adjusted Per Share Value based on latest NOSH - 168,391
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.80 9.10 7.08 6.61 5.23 6.83 6.62 38.62%
EPS -3.59 -4.80 -4.34 -3.68 -3.35 -0.37 -0.45 299.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0418 1.0443 1.1226 1.0951 1.1107 1.1217 1.0349 0.44%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.25 0.185 0.335 0.34 0.35 0.37 0.375 -
P/RPS 2.32 2.04 5.16 5.58 7.37 5.95 5.69 -45.04%
P/EPS -6.97 -3.87 -8.41 -10.03 -11.49 -109.12 -84.11 -81.02%
EY -14.35 -25.82 -11.89 -9.97 -8.70 -0.92 -1.19 426.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.33 0.34 0.35 0.36 0.36 -23.70%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 25/06/20 25/02/20 21/11/19 22/08/19 29/05/19 22/02/19 -
Price 0.26 0.255 0.30 0.34 0.34 0.36 0.375 -
P/RPS 2.41 2.81 4.62 5.58 7.16 5.79 5.69 -43.63%
P/EPS -7.25 -5.34 -7.53 -10.03 -11.16 -106.17 -84.11 -80.51%
EY -13.80 -18.73 -13.28 -9.97 -8.96 -0.94 -1.19 413.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.29 0.34 0.34 0.35 0.36 -21.59%

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