[FARLIM] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 138.27%
YoY- 105.89%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 55,346 65,963 41,729 33,546 44,346 72,377 144,340 -14.75%
PBT 4,549 4,036 4,809 126 -2,849 1,965 -11,357 -
Tax -472 -1,025 -1,030 774 -21,641 -20,978 5,124 -
NP 4,077 3,011 3,779 900 -24,490 -19,013 -6,233 -
-
NP to SH 4,129 3,013 3,703 931 -15,814 -11,871 -6,233 -
-
Tax Rate 10.38% 25.40% 21.42% -614.29% - 1,067.58% - -
Total Cost 51,269 62,952 37,950 32,646 68,836 91,390 150,573 -16.42%
-
Net Worth 116,011 106,557 104,938 76,389 70,786 79,220 98,478 2.76%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 116,011 106,557 104,938 76,389 70,786 79,220 98,478 2.76%
NOSH 124,743 122,479 120,618 119,358 119,977 120,030 120,096 0.63%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.37% 4.56% 9.06% 2.68% -55.22% -26.27% -4.32% -
ROE 3.56% 2.83% 3.53% 1.22% -22.34% -14.98% -6.33% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.37 53.86 34.60 28.11 36.96 60.30 120.19 -15.29%
EPS 3.31 2.46 3.07 0.78 -13.18 -9.89 -5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.87 0.87 0.64 0.59 0.66 0.82 2.11%
Adjusted Per Share Value based on latest NOSH - 120,071
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.87 39.17 24.78 19.92 26.34 42.98 85.72 -14.75%
EPS 2.45 1.79 2.20 0.55 -9.39 -7.05 -3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6889 0.6328 0.6232 0.4536 0.4204 0.4705 0.5848 2.76%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.32 0.34 0.32 0.56 0.43 0.50 0.48 -
P/RPS 0.72 0.63 0.92 1.99 1.16 0.83 0.40 10.28%
P/EPS 9.67 13.82 10.42 71.79 -3.26 -5.06 -9.25 -
EY 10.34 7.24 9.59 1.39 -30.65 -19.78 -10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.37 0.88 0.73 0.76 0.59 -8.77%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 19/11/09 26/11/08 21/11/07 15/11/06 17/11/05 29/11/04 -
Price 0.35 0.32 0.25 0.48 0.43 0.49 0.48 -
P/RPS 0.79 0.59 0.72 1.71 1.16 0.81 0.40 12.00%
P/EPS 10.57 13.01 8.14 61.54 -3.26 -4.95 -9.25 -
EY 9.46 7.69 12.28 1.63 -30.65 -20.18 -10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.29 0.75 0.73 0.74 0.59 -7.06%

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