[FARLIM] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	22,804	61,418	95,732	55,418	31,296	62,396	104,896	-22.44%
YoY %	-62.87%	-35.84%	72.75%	77.08%	-49.84%	-40.52%	-	-
Horiz. %	21.74%	58.55%	91.26%	52.83%	29.84%	59.48%	100.00%	-
PBT	-2,222	1,470	5,334	8,250	-5,892	-732	1,548	-
YoY %	-251.16%	-72.44%	-35.35%	240.02%	-704.92%	-147.29%	-	-
Horiz. %	-143.54%	94.96%	344.57%	532.95%	-380.62%	-47.29%	100.00%	-
Tax	-1,636	-530	-514	-1,676	880	-27,760	-27,140	-37.36%
YoY %	-208.68%	-3.11%	69.33%	-290.45%	103.17%	-2.28%	-	-
Horiz. %	6.03%	1.95%	1.89%	6.18%	-3.24%	102.28%	100.00%	-
NP	-3,858	940	4,820	6,574	-5,012	-28,492	-25,592	-27.03%
YoY %	-510.43%	-80.50%	-26.68%	231.17%	82.41%	-11.33%	-	-
Horiz. %	15.08%	-3.67%	-18.83%	-25.69%	19.58%	111.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,850	948	4,790	6,478	-4,866	-18,472	-16,418	-21.46%
YoY %	-506.12%	-80.21%	-26.06%	233.13%	73.66%	-12.51%	-	-
Horiz. %	23.45%	-5.77%	-29.18%	-39.46%	29.64%	112.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	36.05%	9.64%	20.32%	-	-	1,753.23%	-
YoY %	-	273.96%	-52.56%	0.00%	-	-	-	-
Horiz. %	-	2.06%	0.55%	1.16%	-	-	100.00%	-
Total Cost	26,662	60,478	90,912	48,844	36,308	90,888	130,488	-23.24%
YoY %	-55.91%	-33.48%	86.13%	34.53%	-60.05%	-30.35%	-	-
Horiz. %	20.43%	46.35%	69.67%	37.43%	27.82%	69.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	109,618	112,263	105,234	104,755	73,944	77,966	81,609	5.03%
YoY %	-2.36%	6.68%	0.46%	41.67%	-5.16%	-4.46%	-	-
Horiz. %	134.32%	137.56%	128.95%	128.36%	90.61%	95.54%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	109,618	112,263	105,234	104,755	73,944	77,966	81,609	5.03%
YoY %	-2.36%	6.68%	0.46%	41.67%	-5.16%	-4.46%	-	-
Horiz. %	134.32%	137.56%	128.95%	128.36%	90.61%	95.54%	100.00%	-
NOSH	133,680	124,736	120,959	120,408	119,264	119,948	120,014	1.81%
YoY %	7.17%	3.12%	0.46%	0.96%	-0.57%	-0.05%	-	-
Horiz. %	111.39%	103.93%	100.79%	100.33%	99.38%	99.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-16.92%	1.53%	5.03%	11.86%	-16.01%	-45.66%	-24.40%	-
YoY %	-1,205.88%	-69.58%	-57.59%	174.08%	64.94%	-87.13%	-	-
Horiz. %	69.34%	-6.27%	-20.61%	-48.61%	65.61%	187.13%	100.00%	-
ROE	-3.51%	0.84%	4.55%	6.18%	-6.58%	-23.69%	-20.12%	-
YoY %	-517.86%	-81.54%	-26.38%	193.92%	72.22%	-17.74%	-	-
Horiz. %	17.45%	-4.17%	-22.61%	-30.72%	32.70%	117.74%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	17.06	49.24	79.14	46.02	26.24	52.02	87.40	-23.82%
YoY %	-65.35%	-37.78%	71.97%	75.38%	-49.56%	-40.48%	-	-
Horiz. %	19.52%	56.34%	90.55%	52.65%	30.02%	59.52%	100.00%	-
EPS	-2.88	0.76	3.96	5.38	-4.08	-15.40	-13.68	-22.86%
YoY %	-478.95%	-80.81%	-26.39%	231.86%	73.51%	-12.57%	-	-
Horiz. %	21.05%	-5.56%	-28.95%	-39.33%	29.82%	112.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.82	0.90	0.87	0.87	0.62	0.65	0.68	3.16%
YoY %	-8.89%	3.45%	0.00%	40.32%	-4.62%	-4.41%	-	-
Horiz. %	120.59%	132.35%	127.94%	127.94%	91.18%	95.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 120,312
RPS	13.54	36.47	56.85	32.91	18.59	37.05	62.29	-22.44%
YoY %	-62.87%	-35.85%	72.74%	77.03%	-49.82%	-40.52%	-	-
Horiz. %	21.74%	58.55%	91.27%	52.83%	29.84%	59.48%	100.00%	-
EPS	-2.29	0.56	2.84	3.85	-2.89	-10.97	-9.75	-21.44%
YoY %	-508.93%	-80.28%	-26.23%	233.22%	73.66%	-12.51%	-	-
Horiz. %	23.49%	-5.74%	-29.13%	-39.49%	29.64%	112.51%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.651	0.6667	0.6249	0.6221	0.4391	0.463	0.4846	5.04%
YoY %	-2.35%	6.69%	0.45%	41.68%	-5.16%	-4.46%	-	-
Horiz. %	134.34%	137.58%	128.95%	128.37%	90.61%	95.54%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.26	0.31	0.38	0.25	0.58	0.43	0.50	-
P/RPS	1.52	0.63	0.48	0.54	2.21	0.83	0.57	17.75%
YoY %	141.27%	31.25%	-11.11%	-75.57%	166.27%	45.61%	-	-
Horiz. %	266.67%	110.53%	84.21%	94.74%	387.72%	145.61%	100.00%	-
P/EPS	-9.03	40.79	9.60	4.65	-14.22	-2.79	-3.65	16.28%
YoY %	-122.14%	324.90%	106.45%	132.70%	-409.68%	23.56%	-	-
Horiz. %	247.40%	-1,117.53%	-263.01%	-127.40%	389.59%	76.44%	100.00%	-
EY	-11.08	2.45	10.42	21.52	-7.03	-35.81	-27.36	-13.97%
YoY %	-552.24%	-76.49%	-51.58%	406.12%	80.37%	-30.88%	-	-
Horiz. %	40.50%	-8.95%	-38.08%	-78.65%	25.69%	130.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.34	0.44	0.29	0.94	0.66	0.74	-13.03%
YoY %	-5.88%	-22.73%	51.72%	-69.15%	42.42%	-10.81%	-	-
Horiz. %	43.24%	45.95%	59.46%	39.19%	127.03%	89.19%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	26/08/10	20/08/09	19/08/08	27/08/07	16/08/06	26/08/05	-
Price	0.25	0.30	0.34	0.23	0.60	0.43	0.50	-
P/RPS	1.47	0.61	0.43	0.50	2.29	0.83	0.57	17.09%
YoY %	140.98%	41.86%	-14.00%	-78.17%	175.90%	45.61%	-	-
Horiz. %	257.89%	107.02%	75.44%	87.72%	401.75%	145.61%	100.00%	-
P/EPS	-8.68	39.47	8.59	4.28	-14.71	-2.79	-3.65	15.52%
YoY %	-121.99%	359.49%	100.70%	129.10%	-427.24%	23.56%	-	-
Horiz. %	237.81%	-1,081.37%	-235.34%	-117.26%	403.01%	76.44%	100.00%	-
EY	-11.52	2.53	11.65	23.39	-6.80	-35.81	-27.36	-13.41%
YoY %	-555.34%	-78.28%	-50.19%	443.97%	81.01%	-30.88%	-	-
Horiz. %	42.11%	-9.25%	-42.58%	-85.49%	24.85%	130.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.33	0.39	0.26	0.97	0.66	0.74	-13.96%
YoY %	-9.09%	-15.38%	50.00%	-73.20%	46.97%	-10.81%	-	-
Horiz. %	40.54%	44.59%	52.70%	35.14%	131.08%	89.19%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos