[FARLIM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 50.72%
YoY- -506.12%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 10,908 23,246 21,832 22,804 61,418 95,732 55,418 -23.72%
PBT 108,384 -1,550 -734 -2,222 1,470 5,334 8,250 53.57%
Tax -16,392 -376 -272 -1,636 -530 -514 -1,676 46.21%
NP 91,992 -1,926 -1,006 -3,858 940 4,820 6,574 55.20%
-
NP to SH 91,928 -1,956 -1,258 -3,850 948 4,790 6,478 55.56%
-
Tax Rate 15.12% - - - 36.05% 9.64% 20.32% -
Total Cost -81,084 25,172 22,838 26,662 60,478 90,912 48,844 -
-
Net Worth 150,148 115,067 120,680 109,618 112,263 105,234 104,755 6.18%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 150,148 115,067 120,680 109,618 112,263 105,234 104,755 6.18%
NOSH 140,326 140,326 140,326 133,680 124,736 120,959 120,408 2.58%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 843.34% -8.29% -4.61% -16.92% 1.53% 5.03% 11.86% -
ROE 61.22% -1.70% -1.04% -3.51% 0.84% 4.55% 6.18% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.77 16.57 15.56 17.06 49.24 79.14 46.02 -25.64%
EPS 65.52 -1.40 -0.90 -2.88 0.76 3.96 5.38 51.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.82 0.86 0.82 0.90 0.87 0.87 3.50%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.48 13.80 12.97 13.54 36.47 56.85 32.91 -23.71%
EPS 54.59 -1.16 -0.75 -2.29 0.56 2.84 3.85 55.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8917 0.6833 0.7167 0.651 0.6667 0.6249 0.6221 6.18%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.69 0.325 0.25 0.26 0.31 0.38 0.25 -
P/RPS 8.88 1.96 1.61 1.52 0.63 0.48 0.54 59.43%
P/EPS 1.05 -23.32 -27.89 -9.03 40.79 9.60 4.65 -21.95%
EY 94.94 -4.29 -3.59 -11.08 2.45 10.42 21.52 28.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.29 0.32 0.34 0.44 0.29 14.09%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 22/08/13 27/08/12 26/08/11 26/08/10 20/08/09 19/08/08 -
Price 0.665 0.32 0.25 0.25 0.30 0.34 0.23 -
P/RPS 8.55 1.93 1.61 1.47 0.61 0.43 0.50 60.47%
P/EPS 1.02 -22.96 -27.89 -8.68 39.47 8.59 4.28 -21.25%
EY 98.51 -4.36 -3.59 -11.52 2.53 11.65 23.39 27.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.39 0.29 0.30 0.33 0.39 0.26 15.57%

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