[FARLIM] QoQ TTM Result on 31-Mar-2013 [#1]

Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 18.76%
YoY- -170.47%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 22,040 28,924 31,833 35,134 31,126 30,417 33,492 -24.28%
PBT -11,484 -7,485 -4,763 -3,343 -4,354 7,922 6,816 -
Tax -30 -91 -328 -496 -276 -676 -834 -89.03%
NP -11,514 -7,576 -5,091 -3,839 -4,630 7,246 5,982 -
-
NP to SH -11,546 -7,590 -5,088 -3,849 -4,738 7,115 5,857 -
-
Tax Rate - - - - - 8.53% 12.24% -
Total Cost 33,554 36,500 36,924 38,973 35,756 23,171 27,510 14.11%
-
Net Worth 105,244 113,664 115,067 116,470 116,470 122,083 120,680 -8.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 105,244 113,664 115,067 116,470 116,470 122,083 120,680 -8.69%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -52.24% -26.19% -15.99% -10.93% -14.88% 23.82% 17.86% -
ROE -10.97% -6.68% -4.42% -3.30% -4.07% 5.83% 4.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.71 20.61 22.69 25.04 22.18 21.68 23.87 -24.27%
EPS -8.23 -5.41 -3.63 -2.74 -3.38 5.07 4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.81 0.82 0.83 0.83 0.87 0.86 -8.69%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.09 17.18 18.90 20.86 18.48 18.06 19.89 -24.28%
EPS -6.86 -4.51 -3.02 -2.29 -2.81 4.23 3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.625 0.675 0.6833 0.6917 0.6917 0.725 0.7167 -8.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.56 0.475 0.325 0.245 0.255 0.26 0.25 -
P/RPS 3.57 2.30 1.43 0.98 1.15 1.20 1.05 125.60%
P/EPS -6.81 -8.78 -8.96 -8.93 -7.55 5.13 5.99 -
EY -14.69 -11.39 -11.16 -11.20 -13.24 19.50 16.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.40 0.30 0.31 0.30 0.29 88.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 23/05/13 21/02/13 23/11/12 27/08/12 -
Price 0.63 0.485 0.32 0.355 0.275 0.255 0.25 -
P/RPS 4.01 2.35 1.41 1.42 1.24 1.18 1.05 143.73%
P/EPS -7.66 -8.97 -8.83 -12.94 -8.14 5.03 5.99 -
EY -13.06 -11.15 -11.33 -7.73 -12.28 19.88 16.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.60 0.39 0.43 0.33 0.29 0.29 102.80%

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