[FARLIM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 14.81%
YoY- -26.06%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 21,832 22,804 61,418 95,732 55,418 31,296 62,396 -16.04%
PBT -734 -2,222 1,470 5,334 8,250 -5,892 -732 0.04%
Tax -272 -1,636 -530 -514 -1,676 880 -27,760 -53.70%
NP -1,006 -3,858 940 4,820 6,574 -5,012 -28,492 -42.69%
-
NP to SH -1,258 -3,850 948 4,790 6,478 -4,866 -18,472 -36.06%
-
Tax Rate - - 36.05% 9.64% 20.32% - - -
Total Cost 22,838 26,662 60,478 90,912 48,844 36,308 90,888 -20.54%
-
Net Worth 120,680 109,618 112,263 105,234 104,755 73,944 77,966 7.54%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 120,680 109,618 112,263 105,234 104,755 73,944 77,966 7.54%
NOSH 140,326 133,680 124,736 120,959 120,408 119,264 119,948 2.64%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -4.61% -16.92% 1.53% 5.03% 11.86% -16.01% -45.66% -
ROE -1.04% -3.51% 0.84% 4.55% 6.18% -6.58% -23.69% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.56 17.06 49.24 79.14 46.02 26.24 52.02 -18.20%
EPS -0.90 -2.88 0.76 3.96 5.38 -4.08 -15.40 -37.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.90 0.87 0.87 0.62 0.65 4.77%
Adjusted Per Share Value based on latest NOSH - 120,714
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.97 13.54 36.47 56.85 32.91 18.59 37.05 -16.03%
EPS -0.75 -2.29 0.56 2.84 3.85 -2.89 -10.97 -36.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7167 0.651 0.6667 0.6249 0.6221 0.4391 0.463 7.54%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.26 0.31 0.38 0.25 0.58 0.43 -
P/RPS 1.61 1.52 0.63 0.48 0.54 2.21 0.83 11.66%
P/EPS -27.89 -9.03 40.79 9.60 4.65 -14.22 -2.79 46.71%
EY -3.59 -11.08 2.45 10.42 21.52 -7.03 -35.81 -31.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.34 0.44 0.29 0.94 0.66 -12.79%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 26/08/11 26/08/10 20/08/09 19/08/08 27/08/07 16/08/06 -
Price 0.25 0.25 0.30 0.34 0.23 0.60 0.43 -
P/RPS 1.61 1.47 0.61 0.43 0.50 2.29 0.83 11.66%
P/EPS -27.89 -8.68 39.47 8.59 4.28 -14.71 -2.79 46.71%
EY -3.59 -11.52 2.53 11.65 23.39 -6.80 -35.81 -31.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.39 0.26 0.97 0.66 -12.79%

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