[FARLIM] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 129.63%
YoY- -26.06%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 10,916 11,402 30,709 47,866 27,709 15,648 31,198 -16.04%
PBT -367 -1,111 735 2,667 4,125 -2,946 -366 0.04%
Tax -136 -818 -265 -257 -838 440 -13,880 -53.70%
NP -503 -1,929 470 2,410 3,287 -2,506 -14,246 -42.69%
-
NP to SH -629 -1,925 474 2,395 3,239 -2,433 -9,236 -36.06%
-
Tax Rate - - 36.05% 9.64% 20.32% - - -
Total Cost 11,419 13,331 30,239 45,456 24,422 18,154 45,444 -20.54%
-
Net Worth 120,680 109,618 112,263 105,234 104,755 73,944 77,966 7.54%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 120,680 109,618 112,263 105,234 104,755 73,944 77,966 7.54%
NOSH 140,326 133,680 124,736 120,959 120,408 119,264 119,948 2.64%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -4.61% -16.92% 1.53% 5.03% 11.86% -16.01% -45.66% -
ROE -0.52% -1.76% 0.42% 2.28% 3.09% -3.29% -11.85% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.78 8.53 24.62 39.57 23.01 13.12 26.01 -18.20%
EPS -0.45 -1.44 0.38 1.98 2.69 -2.04 -7.70 -37.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.90 0.87 0.87 0.62 0.65 4.77%
Adjusted Per Share Value based on latest NOSH - 120,714
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.48 6.77 18.24 28.43 16.46 9.29 18.53 -16.05%
EPS -0.37 -1.14 0.28 1.42 1.92 -1.44 -5.48 -36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7167 0.651 0.6667 0.6249 0.6221 0.4391 0.463 7.54%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.26 0.31 0.38 0.25 0.58 0.43 -
P/RPS 3.21 3.05 1.26 0.96 1.09 4.42 1.65 11.71%
P/EPS -55.77 -18.06 81.58 19.19 9.29 -28.43 -5.58 46.71%
EY -1.79 -5.54 1.23 5.21 10.76 -3.52 -17.91 -31.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.34 0.44 0.29 0.94 0.66 -12.79%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 26/08/11 26/08/10 20/08/09 19/08/08 27/08/07 16/08/06 -
Price 0.25 0.25 0.30 0.34 0.23 0.60 0.43 -
P/RPS 3.21 2.93 1.22 0.86 1.00 4.57 1.65 11.71%
P/EPS -55.77 -17.36 78.95 17.17 8.55 -29.41 -5.58 46.71%
EY -1.79 -5.76 1.27 5.82 11.70 -3.40 -17.91 -31.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.39 0.26 0.97 0.66 -12.79%

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