[FARLIM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 125.51%
YoY- 105.89%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 73,794 87,950 55,638 44,728 59,128 96,502 192,453 -14.75%
PBT 6,065 5,381 6,412 168 -3,798 2,620 -15,142 -
Tax -629 -1,366 -1,373 1,032 -28,854 -27,970 6,832 -
NP 5,436 4,014 5,038 1,200 -32,653 -25,350 -8,310 -
-
NP to SH 5,505 4,017 4,937 1,241 -21,085 -15,828 -8,310 -
-
Tax Rate 10.37% 25.39% 21.41% -614.29% - 1,067.56% - -
Total Cost 68,358 83,936 50,600 43,528 91,781 121,853 200,763 -16.42%
-
Net Worth 116,011 106,557 104,938 76,389 70,786 79,220 98,478 2.76%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 116,011 106,557 104,938 76,389 70,786 79,220 98,478 2.76%
NOSH 124,743 122,479 120,618 119,358 119,977 120,030 120,096 0.63%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.37% 4.56% 9.06% 2.68% -55.22% -26.27% -4.32% -
ROE 4.75% 3.77% 4.70% 1.63% -29.79% -19.98% -8.44% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 59.16 71.81 46.13 37.47 49.28 80.40 160.25 -15.29%
EPS 4.41 3.28 4.09 1.04 -17.57 -13.19 -6.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.87 0.87 0.64 0.59 0.66 0.82 2.11%
Adjusted Per Share Value based on latest NOSH - 120,071
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.82 52.23 33.04 26.56 35.11 57.31 114.29 -14.76%
EPS 3.27 2.39 2.93 0.74 -12.52 -9.40 -4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6889 0.6328 0.6232 0.4536 0.4204 0.4705 0.5848 2.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.32 0.34 0.32 0.56 0.43 0.50 0.48 -
P/RPS 0.54 0.47 0.69 1.49 0.87 0.62 0.30 10.28%
P/EPS 7.25 10.37 7.82 53.85 -2.45 -3.79 -6.94 -
EY 13.79 9.65 12.79 1.86 -40.87 -26.37 -14.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.37 0.88 0.73 0.76 0.59 -8.77%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 19/11/09 26/11/08 21/11/07 15/11/06 17/11/05 29/11/04 -
Price 0.35 0.32 0.25 0.48 0.43 0.49 0.48 -
P/RPS 0.59 0.45 0.54 1.28 0.87 0.61 0.30 11.92%
P/EPS 7.93 9.76 6.11 46.15 -2.45 -3.72 -6.94 -
EY 12.61 10.25 16.37 2.17 -40.87 -26.91 -14.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.29 0.75 0.73 0.74 0.59 -7.06%

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