[FARLIM] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.18%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 104,896 189,266 173,978 148,494 121,078 155,748 230,572 0.84%
PBT 1,548 -17,970 -37,458 -30,950 -26,276 -9,888 -3,918 -
Tax -27,140 5,356 12,432 30,950 26,276 9,888 3,918 -
NP -25,592 -12,614 -25,026 0 0 0 0 -100.00%
-
NP to SH -16,418 -12,614 -25,026 -23,762 -20,234 -7,980 -596 -3.46%
-
Tax Rate 1,753.23% - - - - - - -
Total Cost 130,488 201,880 199,004 148,494 121,078 155,748 230,572 0.60%
-
Net Worth 81,609 97,122 105,574 138,011 163,216 191,711 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 81,609 97,122 105,574 138,011 163,216 191,711 0 -100.00%
NOSH 120,014 119,904 119,971 120,010 120,011 119,819 119,200 -0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -24.40% -6.66% -14.38% 0.00% 0.00% 0.00% 0.00% -
ROE -20.12% -12.99% -23.70% -17.22% -12.40% -4.16% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 87.40 157.85 145.02 123.73 100.89 129.99 193.43 0.84%
EPS -13.68 -10.52 -20.86 -19.80 -16.86 -6.66 -0.50 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.81 0.88 1.15 1.36 1.60 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 120,040
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 62.29 112.40 103.32 88.18 71.90 92.49 136.93 0.84%
EPS -9.75 -7.49 -14.86 -14.11 -12.02 -4.74 -0.35 -3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4846 0.5768 0.627 0.8196 0.9693 1.1385 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.50 0.48 0.47 0.53 0.51 1.79 0.00 -
P/RPS 0.57 0.30 0.32 0.43 0.51 1.38 0.00 -100.00%
P/EPS -3.65 -4.56 -2.25 -2.68 -3.02 -26.88 0.00 -100.00%
EY -27.36 -21.92 -44.38 -37.36 -33.06 -3.72 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.53 0.46 0.38 1.12 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 30/08/04 27/08/03 20/08/02 23/08/01 23/08/00 - -
Price 0.50 0.49 0.49 0.52 0.60 1.59 0.00 -
P/RPS 0.57 0.31 0.34 0.42 0.59 1.22 0.00 -100.00%
P/EPS -3.65 -4.66 -2.35 -2.63 -3.56 -23.87 0.00 -100.00%
EY -27.36 -21.47 -42.57 -38.08 -28.10 -4.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.56 0.45 0.44 0.99 0.00 -100.00%

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