[FARLIM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 21.69%
YoY- -4.31%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 53,883 64,470 71,251 80,766 120,702 157,162 186,940 -56.26%
PBT 20,568 -5,774 -2,101 1,835 -6,856 -12,386 -15,949 -
Tax -16,578 -29,056 -28,702 -29,118 -22,497 -13,300 -3,446 184.16%
NP 3,990 -34,830 -30,803 -27,283 -29,353 -25,686 -19,395 -
-
NP to SH 9,831 -23,495 -20,579 -17,151 -21,902 -20,894 -17,158 -
-
Tax Rate 80.60% - - 1,586.81% - - - -
Total Cost 49,893 99,300 102,054 108,049 150,055 182,848 206,335 -61.08%
-
Net Worth 76,802 70,810 78,060 164,635 91,176 79,243 81,518 -3.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 76,802 70,810 78,060 164,635 91,176 79,243 81,518 -3.88%
NOSH 120,004 120,018 120,093 235,193 119,969 120,065 119,880 0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.40% -54.03% -43.23% -33.78% -24.32% -16.34% -10.37% -
ROE 12.80% -33.18% -26.36% -10.42% -24.02% -26.37% -21.05% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.90 53.72 59.33 34.34 100.61 130.90 155.94 -56.29%
EPS 8.19 -19.58 -17.14 -7.29 -18.26 -17.40 -14.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.65 0.70 0.76 0.66 0.68 -3.95%
Adjusted Per Share Value based on latest NOSH - 235,193
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.00 38.29 42.31 47.96 71.68 93.33 111.02 -56.26%
EPS 5.84 -13.95 -12.22 -10.19 -13.01 -12.41 -10.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4561 0.4205 0.4636 0.9777 0.5415 0.4706 0.4841 -3.88%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.43 0.43 0.45 0.47 0.50 0.50 -
P/RPS 0.91 0.80 0.72 1.31 0.47 0.38 0.32 100.33%
P/EPS 5.00 -2.20 -2.51 -6.17 -2.57 -2.87 -3.49 -
EY 19.98 -45.53 -39.85 -16.21 -38.84 -34.80 -28.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.66 0.64 0.62 0.76 0.74 -9.20%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 15/11/06 16/08/06 22/05/06 27/02/06 17/11/05 26/08/05 -
Price 0.43 0.43 0.43 0.43 0.46 0.49 0.50 -
P/RPS 0.96 0.80 0.72 1.25 0.46 0.37 0.32 107.59%
P/EPS 5.25 -2.20 -2.51 -5.90 -2.52 -2.82 -3.49 -
EY 19.05 -45.53 -39.85 -16.96 -39.69 -35.51 -28.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.66 0.61 0.61 0.74 0.74 -6.39%

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