[FARLIM] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 72.98%
YoY- 71.51%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 196,920 201,171 202,479 193,527 202,793 193,505 189,325 2.64%
PBT -247 -7,768 -13,877 -17,512 -62,940 -59,504 -57,615 -97.33%
Tax 1,891 2,126 4,218 5,664 19,088 17,281 15,772 -75.59%
NP 1,644 -5,642 -9,659 -11,848 -43,852 -42,223 -41,843 -
-
NP to SH 1,644 -5,642 -9,659 -11,848 -43,852 -42,223 -41,843 -
-
Tax Rate - - - - - - - -
Total Cost 195,276 206,813 212,138 205,375 246,645 235,728 231,168 -10.61%
-
Net Worth 101,133 97,242 99,451 99,573 98,399 105,566 111,582 -6.32%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 101,133 97,242 99,451 99,573 98,399 105,566 111,582 -6.32%
NOSH 123,333 120,052 119,820 119,968 119,999 119,961 119,980 1.84%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.83% -2.80% -4.77% -6.12% -21.62% -21.82% -22.10% -
ROE 1.63% -5.80% -9.71% -11.90% -44.57% -40.00% -37.50% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 159.66 167.57 168.98 161.31 168.99 161.31 157.80 0.78%
EPS 1.33 -4.70 -8.06 -9.88 -36.54 -35.20 -34.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.83 0.83 0.82 0.88 0.93 -8.02%
Adjusted Per Share Value based on latest NOSH - 119,968
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 116.94 119.47 120.24 114.93 120.43 114.91 112.43 2.64%
EPS 0.98 -3.35 -5.74 -7.04 -26.04 -25.07 -24.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6006 0.5775 0.5906 0.5913 0.5844 0.6269 0.6626 -6.32%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.48 0.48 0.52 0.56 0.50 0.47 0.47 -
P/RPS 0.30 0.29 0.31 0.35 0.30 0.29 0.30 0.00%
P/EPS 36.01 -10.21 -6.45 -5.67 -1.37 -1.34 -1.35 -
EY 2.78 -9.79 -15.50 -17.64 -73.09 -74.89 -74.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.63 0.67 0.61 0.53 0.51 10.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 26/05/04 26/02/04 18/11/03 27/08/03 27/05/03 -
Price 0.48 0.49 0.47 0.58 0.56 0.49 0.48 -
P/RPS 0.30 0.29 0.28 0.36 0.33 0.30 0.30 0.00%
P/EPS 36.01 -10.43 -5.83 -5.87 -1.53 -1.39 -1.38 -
EY 2.78 -9.59 -17.15 -17.03 -65.26 -71.83 -72.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.57 0.70 0.68 0.56 0.52 8.75%

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