[FARLIM] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 48.69%
YoY- 73.66%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 61,418 95,732 55,418 31,296 62,396 104,896 189,266 -17.09%
PBT 1,470 5,334 8,250 -5,892 -732 1,548 -17,970 -
Tax -530 -514 -1,676 880 -27,760 -27,140 5,356 -
NP 940 4,820 6,574 -5,012 -28,492 -25,592 -12,614 -
-
NP to SH 948 4,790 6,478 -4,866 -18,472 -16,418 -12,614 -
-
Tax Rate 36.05% 9.64% 20.32% - - 1,753.23% - -
Total Cost 60,478 90,912 48,844 36,308 90,888 130,488 201,880 -18.19%
-
Net Worth 112,263 105,234 104,755 73,944 77,966 81,609 97,122 2.44%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 112,263 105,234 104,755 73,944 77,966 81,609 97,122 2.44%
NOSH 124,736 120,959 120,408 119,264 119,948 120,014 119,904 0.66%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.53% 5.03% 11.86% -16.01% -45.66% -24.40% -6.66% -
ROE 0.84% 4.55% 6.18% -6.58% -23.69% -20.12% -12.99% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 49.24 79.14 46.02 26.24 52.02 87.40 157.85 -17.63%
EPS 0.76 3.96 5.38 -4.08 -15.40 -13.68 -10.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.87 0.62 0.65 0.68 0.81 1.77%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.47 56.85 32.91 18.59 37.05 62.29 112.40 -17.09%
EPS 0.56 2.84 3.85 -2.89 -10.97 -9.75 -7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6667 0.6249 0.6221 0.4391 0.463 0.4846 0.5768 2.44%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.31 0.38 0.25 0.58 0.43 0.50 0.48 -
P/RPS 0.63 0.48 0.54 2.21 0.83 0.57 0.30 13.15%
P/EPS 40.79 9.60 4.65 -14.22 -2.79 -3.65 -4.56 -
EY 2.45 10.42 21.52 -7.03 -35.81 -27.36 -21.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.29 0.94 0.66 0.74 0.59 -8.77%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 20/08/09 19/08/08 27/08/07 16/08/06 26/08/05 30/08/04 -
Price 0.30 0.34 0.23 0.60 0.43 0.50 0.49 -
P/RPS 0.61 0.43 0.50 2.29 0.83 0.57 0.31 11.93%
P/EPS 39.47 8.59 4.28 -14.71 -2.79 -3.65 -4.66 -
EY 2.53 11.65 23.39 -6.80 -35.81 -27.36 -21.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.26 0.97 0.66 0.74 0.60 -9.47%

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