[FARLIM] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 161.16%
YoY- -65.11%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 30,888 20,240 8,850 13,114 27,154 66,160 13,128 15.31%
PBT -6,202 -3,664 -5,884 2,876 11,788 25,652 1,100 -
Tax -18 -12 -16 -36 -3,580 -3,920 -244 -35.21%
NP -6,220 -3,676 -5,900 2,840 8,208 21,732 856 -
-
NP to SH -6,218 -3,672 -5,958 2,926 8,386 19,512 732 -
-
Tax Rate - - - 1.25% 30.37% 15.28% 22.18% -
Total Cost 37,108 23,916 14,750 10,274 18,946 44,428 12,272 20.23%
-
Net Worth 153,026 159,523 170,075 175,407 172,600 168,391 152,955 0.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 140 -
Div Payout % - - - - - - 19.17% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 153,026 159,523 170,075 175,407 172,600 168,391 152,955 0.00%
NOSH 168,391 168,391 168,391 140,326 140,326 140,326 140,326 3.08%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -20.14% -18.16% -66.67% 21.66% 30.23% 32.85% 6.52% -
ROE -4.06% -2.30% -3.50% 1.67% 4.86% 11.59% 0.48% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.18 13.20 5.26 9.35 19.35 47.15 9.36 13.64%
EPS -4.06 -2.40 -3.54 2.08 5.98 13.90 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 1.00 1.04 1.01 1.25 1.23 1.20 1.09 -1.42%
Adjusted Per Share Value based on latest NOSH - 140,326
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 18.34 12.02 5.26 7.79 16.13 39.29 7.80 15.29%
EPS -3.69 -2.18 -3.54 1.74 4.98 11.59 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.9088 0.9473 1.01 1.0417 1.025 1.00 0.9083 0.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.23 0.25 0.35 0.485 0.57 0.53 0.635 -
P/RPS 1.14 1.89 6.66 5.19 2.95 1.12 6.79 -25.70%
P/EPS -5.66 -10.44 -9.89 23.26 9.54 3.81 121.73 -
EY -17.67 -9.58 -10.11 4.30 10.48 26.24 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
P/NAPS 0.23 0.24 0.35 0.39 0.46 0.44 0.58 -14.27%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 22/08/19 23/08/18 29/08/17 26/08/16 28/08/15 -
Price 0.30 0.26 0.34 0.375 0.51 0.50 0.47 -
P/RPS 1.49 1.97 6.47 4.01 2.64 1.06 5.02 -18.31%
P/EPS -7.38 -10.86 -9.61 17.98 8.53 3.60 90.10 -
EY -13.54 -9.21 -10.41 5.56 11.72 27.81 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
P/NAPS 0.30 0.25 0.34 0.30 0.41 0.42 0.43 -5.81%

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