[FARLIM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 45.64%
YoY- -30.16%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 55,418 31,296 62,396 104,896 189,266 173,978 148,494 -15.13%
PBT 8,250 -5,892 -732 1,548 -17,970 -37,458 -30,950 -
Tax -1,676 880 -27,760 -27,140 5,356 12,432 30,950 -
NP 6,574 -5,012 -28,492 -25,592 -12,614 -25,026 0 -
-
NP to SH 6,478 -4,866 -18,472 -16,418 -12,614 -25,026 -23,762 -
-
Tax Rate 20.32% - - 1,753.23% - - - -
Total Cost 48,844 36,308 90,888 130,488 201,880 199,004 148,494 -16.90%
-
Net Worth 104,755 73,944 77,966 81,609 97,122 105,574 138,011 -4.48%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 104,755 73,944 77,966 81,609 97,122 105,574 138,011 -4.48%
NOSH 120,408 119,264 119,948 120,014 119,904 119,971 120,010 0.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.86% -16.01% -45.66% -24.40% -6.66% -14.38% 0.00% -
ROE 6.18% -6.58% -23.69% -20.12% -12.99% -23.70% -17.22% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 46.02 26.24 52.02 87.40 157.85 145.02 123.73 -15.18%
EPS 5.38 -4.08 -15.40 -13.68 -10.52 -20.86 -19.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.62 0.65 0.68 0.81 0.88 1.15 -4.53%
Adjusted Per Share Value based on latest NOSH - 119,880
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 32.91 18.59 37.05 62.29 112.40 103.32 88.18 -15.13%
EPS 3.85 -2.89 -10.97 -9.75 -7.49 -14.86 -14.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6221 0.4391 0.463 0.4846 0.5768 0.627 0.8196 -4.48%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.25 0.58 0.43 0.50 0.48 0.47 0.53 -
P/RPS 0.54 2.21 0.83 0.57 0.30 0.32 0.43 3.86%
P/EPS 4.65 -14.22 -2.79 -3.65 -4.56 -2.25 -2.68 -
EY 21.52 -7.03 -35.81 -27.36 -21.92 -44.38 -37.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.94 0.66 0.74 0.59 0.53 0.46 -7.39%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 27/08/07 16/08/06 26/08/05 30/08/04 27/08/03 20/08/02 -
Price 0.23 0.60 0.43 0.50 0.49 0.49 0.52 -
P/RPS 0.50 2.29 0.83 0.57 0.31 0.34 0.42 2.94%
P/EPS 4.28 -14.71 -2.79 -3.65 -4.66 -2.35 -2.63 -
EY 23.39 -6.80 -35.81 -27.36 -21.47 -42.57 -38.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.97 0.66 0.74 0.60 0.56 0.45 -8.72%

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