[FARLIM] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -112.58%
YoY- -117.26%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 30,940 14,908 3,620 55,028 102,660 50,240 24,584 3.90%
PBT 328 -3,716 -5,508 -44 4,728 756 -11,492 -
Tax -980 -100 -2,316 -620 -464 -4 1,772 -
NP -652 -3,816 -7,824 -664 4,264 752 -9,720 -36.23%
-
NP to SH -652 -4,208 -7,812 -720 4,172 632 -9,484 -35.96%
-
Tax Rate 298.78% - - - 9.81% 0.53% - -
Total Cost 31,592 18,724 11,444 55,692 98,396 49,488 34,304 -1.36%
-
Net Worth 116,470 119,277 103,320 114,428 106,725 103,307 74,243 7.78%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 116,470 119,277 103,320 114,428 106,725 103,307 74,243 7.78%
NOSH 140,326 140,326 126,000 128,571 121,279 121,538 119,747 2.67%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.11% -25.60% -216.13% -1.21% 4.15% 1.50% -39.54% -
ROE -0.56% -3.53% -7.56% -0.63% 3.91% 0.61% -12.77% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.05 10.62 2.87 42.80 84.65 41.34 20.53 1.19%
EPS -0.48 -3.00 -6.20 -0.56 3.44 0.52 -7.92 -37.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.82 0.89 0.88 0.85 0.62 4.97%
Adjusted Per Share Value based on latest NOSH - 128,571
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.37 8.85 2.15 32.68 60.97 29.84 14.60 3.89%
EPS -0.39 -2.50 -4.64 -0.43 2.48 0.38 -5.63 -35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6917 0.7083 0.6136 0.6795 0.6338 0.6135 0.4409 7.78%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.245 0.31 0.34 0.32 0.29 0.39 0.41 -
P/RPS 1.11 2.92 11.83 0.75 0.34 0.94 2.00 -9.33%
P/EPS -52.73 -10.34 -5.48 -57.14 8.43 75.00 -5.18 47.16%
EY -1.90 -9.67 -18.24 -1.75 11.86 1.33 -19.32 -32.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.41 0.36 0.33 0.46 0.66 -12.30%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 28/05/12 23/05/11 21/05/10 20/05/09 21/05/08 21/05/07 -
Price 0.355 0.25 0.32 0.31 0.31 0.29 0.49 -
P/RPS 1.61 2.35 11.14 0.72 0.37 0.70 2.39 -6.36%
P/EPS -76.40 -8.34 -5.16 -55.36 9.01 55.77 -6.19 51.96%
EY -1.31 -11.99 -19.38 -1.81 11.10 1.79 -16.16 -34.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.29 0.39 0.35 0.35 0.34 0.79 -9.63%

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