[FARLIM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -101.72%
YoY- -5.32%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 31,198 52,448 94,633 86,989 74,247 60,539 77,874 -14.13%
PBT -366 774 -8,985 -18,729 -15,475 -13,138 -4,944 -35.18%
Tax -13,880 -13,570 2,678 6,216 15,475 13,138 4,944 -
NP -14,246 -12,796 -6,307 -12,513 0 0 0 -
-
NP to SH -9,236 -8,209 -6,307 -12,513 -11,881 -10,117 -3,990 15.00%
-
Tax Rate - 1,753.23% - - - - - -
Total Cost 45,444 65,244 100,940 99,502 74,247 60,539 77,874 -8.58%
-
Net Worth 77,966 81,609 97,122 105,574 138,011 163,216 191,711 -13.91%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 77,966 81,609 97,122 105,574 138,011 163,216 191,711 -13.91%
NOSH 119,948 120,014 119,904 119,971 120,010 120,011 119,819 0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -45.66% -24.40% -6.66% -14.38% 0.00% 0.00% 0.00% -
ROE -11.85% -10.06% -6.49% -11.85% -8.61% -6.20% -2.08% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.01 43.70 78.92 72.51 61.87 50.44 64.99 -14.14%
EPS -7.70 -6.84 -5.26 -10.43 -9.90 -8.43 -3.33 14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.68 0.81 0.88 1.15 1.36 1.60 -13.93%
Adjusted Per Share Value based on latest NOSH - 119,961
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 18.53 31.15 56.20 51.66 44.09 35.95 46.25 -14.13%
EPS -5.48 -4.87 -3.75 -7.43 -7.06 -6.01 -2.37 14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.4846 0.5768 0.627 0.8196 0.9693 1.1385 -13.91%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.43 0.50 0.48 0.47 0.53 0.51 1.79 -
P/RPS 1.65 1.14 0.61 0.65 0.86 1.01 2.75 -8.15%
P/EPS -5.58 -7.31 -9.13 -4.51 -5.35 -6.05 -53.75 -31.43%
EY -17.91 -13.68 -10.96 -22.19 -18.68 -16.53 -1.86 45.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.59 0.53 0.46 0.38 1.12 -8.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 26/08/05 30/08/04 27/08/03 20/08/02 23/08/01 23/08/00 -
Price 0.43 0.50 0.49 0.49 0.52 0.60 1.59 -
P/RPS 1.65 1.14 0.62 0.68 0.84 1.19 2.45 -6.37%
P/EPS -5.58 -7.31 -9.32 -4.70 -5.25 -7.12 -47.75 -30.06%
EY -17.91 -13.68 -10.73 -21.29 -19.04 -14.05 -2.09 43.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.60 0.56 0.45 0.44 0.99 -6.53%

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