[FARLIM] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -192.26%
YoY- 46.13%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,264 1,120 30,940 14,908 3,620 55,028 102,660 -51.93%
PBT -3,688 219,092 328 -3,716 -5,508 -44 4,728 -
Tax -228 -32,784 -980 -100 -2,316 -620 -464 -11.16%
NP -3,916 186,308 -652 -3,816 -7,824 -664 4,264 -
-
NP to SH -3,960 186,268 -652 -4,208 -7,812 -720 4,172 -
-
Tax Rate - 14.96% 298.78% - - - 9.81% -
Total Cost 5,180 -185,188 31,592 18,724 11,444 55,692 98,396 -38.76%
-
Net Worth 151,552 151,552 116,470 119,277 103,320 114,428 106,725 6.01%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 151,552 151,552 116,470 119,277 103,320 114,428 106,725 6.01%
NOSH 140,326 140,326 140,326 140,326 126,000 128,571 121,279 2.45%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -309.81% 16,634.64% -2.11% -25.60% -216.13% -1.21% 4.15% -
ROE -2.61% 122.91% -0.56% -3.53% -7.56% -0.63% 3.91% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.90 0.80 22.05 10.62 2.87 42.80 84.65 -53.09%
EPS -2.84 132.72 -0.48 -3.00 -6.20 -0.56 3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 0.83 0.85 0.82 0.89 0.88 3.47%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.75 0.67 18.37 8.85 2.15 32.68 60.97 -51.93%
EPS -2.35 110.62 -0.39 -2.50 -4.64 -0.43 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.6917 0.7083 0.6136 0.6795 0.6338 6.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.54 0.65 0.245 0.31 0.34 0.32 0.29 -
P/RPS 59.95 81.44 1.11 2.92 11.83 0.75 0.34 136.70%
P/EPS -19.14 0.49 -52.73 -10.34 -5.48 -57.14 8.43 -
EY -5.23 204.21 -1.90 -9.67 -18.24 -1.75 11.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.30 0.36 0.41 0.36 0.33 7.16%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 22/05/14 23/05/13 28/05/12 23/05/11 21/05/10 20/05/09 -
Price 0.65 0.77 0.355 0.25 0.32 0.31 0.31 -
P/RPS 72.16 96.47 1.61 2.35 11.14 0.72 0.37 140.71%
P/EPS -23.03 0.58 -76.40 -8.34 -5.16 -55.36 9.01 -
EY -4.34 172.39 -1.31 -11.99 -19.38 -1.81 11.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.43 0.29 0.39 0.35 0.35 9.39%

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