[FARLIM] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -1.01%
YoY- 30.81%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 24,908 30,113 33,564 27,618 28,240 21,275 16,533 31.32%
PBT -19,365 -6,310 -6,254 -5,029 -4,986 -4,673 -5,411 133.42%
Tax -44 -38 -27 -27 -24 -39 -97 -40.87%
NP -19,409 -6,348 -6,281 -5,056 -5,010 -4,712 -5,508 131.03%
-
NP to SH -19,408 -6,365 -6,303 -5,082 -5,031 -4,713 -5,504 131.13%
-
Tax Rate - - - - - - - -
Total Cost 44,317 36,461 39,845 32,674 33,250 25,987 22,041 59.10%
-
Net Worth 136,193 151,495 153,026 153,026 156,270 157,865 159,523 -9.97%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 136,193 151,495 153,026 153,026 156,270 157,865 159,523 -9.97%
NOSH 168,391 168,391 168,391 168,391 168,391 168,391 168,391 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -77.92% -21.08% -18.71% -18.31% -17.74% -22.15% -33.32% -
ROE -14.25% -4.20% -4.12% -3.32% -3.22% -2.99% -3.45% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.28 19.68 21.93 18.05 18.43 13.88 10.78 31.53%
EPS -12.68 -4.16 -4.12 -3.32 -3.28 -3.08 -3.59 131.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.99 1.00 1.00 1.02 1.03 1.04 -9.83%
Adjusted Per Share Value based on latest NOSH - 168,391
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.79 17.88 19.93 16.40 16.77 12.63 9.82 31.29%
EPS -11.53 -3.78 -3.74 -3.02 -2.99 -2.80 -3.27 131.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8088 0.8997 0.9088 0.9088 0.928 0.9375 0.9473 -9.97%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.25 0.27 0.23 0.30 0.295 0.235 0.25 -
P/RPS 1.54 1.37 1.05 1.66 1.60 1.69 2.32 -23.84%
P/EPS -1.97 -6.49 -5.58 -9.03 -8.98 -7.64 -6.97 -56.83%
EY -50.73 -15.41 -17.91 -11.07 -11.13 -13.09 -14.35 131.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.23 0.30 0.29 0.23 0.24 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 31/05/21 25/02/21 27/11/20 26/08/20 -
Price 0.245 0.28 0.30 0.28 0.285 0.27 0.26 -
P/RPS 1.51 1.42 1.37 1.55 1.55 1.95 2.41 -26.71%
P/EPS -1.93 -6.73 -7.28 -8.43 -8.68 -8.78 -7.25 -58.51%
EY -51.77 -14.86 -13.73 -11.86 -11.52 -11.39 -13.80 140.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.30 0.28 0.28 0.26 0.25 7.82%

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