[FARLIM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 86.24%
YoY- 84.51%
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 63,972 1,264 1,120 30,940 14,908 3,620 55,028 2.53%
PBT 19,880 -3,688 219,092 328 -3,716 -5,508 -44 -
Tax -4,080 -228 -32,784 -980 -100 -2,316 -620 36.85%
NP 15,800 -3,916 186,308 -652 -3,816 -7,824 -664 -
-
NP to SH 15,652 -3,960 186,268 -652 -4,208 -7,812 -720 -
-
Tax Rate 20.52% - 14.96% 298.78% - - - -
Total Cost 48,172 5,180 -185,188 31,592 18,724 11,444 55,692 -2.38%
-
Net Worth 161,374 151,552 151,552 116,470 119,277 103,320 114,428 5.89%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 161,374 151,552 151,552 116,470 119,277 103,320 114,428 5.89%
NOSH 140,326 140,326 140,326 140,326 140,326 126,000 128,571 1.46%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.70% -309.81% 16,634.64% -2.11% -25.60% -216.13% -1.21% -
ROE 9.70% -2.61% 122.91% -0.56% -3.53% -7.56% -0.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.59 0.90 0.80 22.05 10.62 2.87 42.80 1.05%
EPS 11.16 -2.84 132.72 -0.48 -3.00 -6.20 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.08 1.08 0.83 0.85 0.82 0.89 4.36%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.99 0.75 0.67 18.37 8.85 2.15 32.68 2.53%
EPS 9.30 -2.35 110.62 -0.39 -2.50 -4.64 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9583 0.90 0.90 0.6917 0.7083 0.6136 0.6795 5.89%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.55 0.54 0.65 0.245 0.31 0.34 0.32 -
P/RPS 1.21 59.95 81.44 1.11 2.92 11.83 0.75 8.29%
P/EPS 4.93 -19.14 0.49 -52.73 -10.34 -5.48 -57.14 -
EY 20.28 -5.23 204.21 -1.90 -9.67 -18.24 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.60 0.30 0.36 0.41 0.36 4.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 22/05/14 23/05/13 28/05/12 23/05/11 21/05/10 -
Price 0.51 0.65 0.77 0.355 0.25 0.32 0.31 -
P/RPS 1.12 72.16 96.47 1.61 2.35 11.14 0.72 7.63%
P/EPS 4.57 -23.03 0.58 -76.40 -8.34 -5.16 -55.36 -
EY 21.87 -4.34 172.39 -1.31 -11.99 -19.38 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.60 0.71 0.43 0.29 0.39 0.35 3.88%

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