[FARLIM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -34.5%
YoY- -51.82%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 202,793 193,505 189,325 180,763 159,150 150,266 141,247 27.23%
PBT -62,940 -59,504 -57,615 -56,250 -44,957 -43,365 -39,301 36.84%
Tax 19,088 17,281 15,772 14,659 14,034 14,206 16,072 12.13%
NP -43,852 -42,223 -41,843 -41,591 -30,923 -29,159 -23,229 52.68%
-
NP to SH -43,852 -42,223 -41,843 -41,591 -30,923 -29,159 -25,669 42.86%
-
Tax Rate - - - - - - - -
Total Cost 246,645 235,728 231,168 222,354 190,073 179,425 164,476 30.98%
-
Net Worth 98,399 105,566 111,582 120,018 133,271 138,046 142,776 -21.95%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 98,399 105,566 111,582 120,018 133,271 138,046 142,776 -21.95%
NOSH 119,999 119,961 119,980 120,018 120,064 120,040 119,979 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -21.62% -21.82% -22.10% -23.01% -19.43% -19.40% -16.45% -
ROE -44.57% -40.00% -37.50% -34.65% -23.20% -21.12% -17.98% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 168.99 161.31 157.80 150.61 132.55 125.18 117.73 27.21%
EPS -36.54 -35.20 -34.87 -34.65 -25.76 -24.29 -21.39 42.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.88 0.93 1.00 1.11 1.15 1.19 -21.96%
Adjusted Per Share Value based on latest NOSH - 120,018
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 120.43 114.91 112.43 107.35 94.51 89.24 83.88 27.23%
EPS -26.04 -25.07 -24.85 -24.70 -18.36 -17.32 -15.24 42.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5844 0.6269 0.6626 0.7127 0.7914 0.8198 0.8479 -21.95%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.50 0.47 0.47 0.50 0.47 0.53 0.56 -
P/RPS 0.30 0.29 0.30 0.33 0.35 0.42 0.48 -26.87%
P/EPS -1.37 -1.34 -1.35 -1.44 -1.82 -2.18 -2.62 -35.06%
EY -73.09 -74.89 -74.20 -69.31 -54.80 -45.83 -38.20 54.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.51 0.50 0.42 0.46 0.47 18.96%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 27/05/03 27/02/03 26/11/02 20/08/02 21/05/02 -
Price 0.56 0.49 0.48 0.47 0.53 0.52 0.56 -
P/RPS 0.33 0.30 0.30 0.31 0.40 0.42 0.48 -22.08%
P/EPS -1.53 -1.39 -1.38 -1.36 -2.06 -2.14 -2.62 -30.11%
EY -65.26 -71.83 -72.66 -73.73 -48.59 -46.71 -38.20 42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.52 0.47 0.48 0.45 0.47 27.89%

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