[FARLIM] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.94%
YoY- 71.51%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 53,883 92,501 200,924 193,527 180,763 136,963 150,602 -15.73%
PBT 20,568 -960 -19,812 -17,511 -56,249 -43,128 -24,787 -
Tax -16,578 -28,393 6,906 5,664 14,659 43,128 24,787 -
NP 3,990 -29,353 -12,906 -11,847 -41,590 0 0 -
-
NP to SH 9,831 -19,552 -12,906 -11,847 -41,590 -27,055 -22,999 -
-
Tax Rate 80.60% - - - - - - -
Total Cost 49,893 121,854 213,830 205,374 222,353 136,963 150,602 -16.80%
-
Net Worth 76,823 87,604 88,841 99,583 117,619 148,772 171,577 -12.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 76,823 87,604 88,841 99,583 117,619 148,772 171,577 -12.52%
NOSH 120,036 120,006 120,055 119,980 120,019 119,977 119,984 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.40% -31.73% -6.42% -6.12% -23.01% 0.00% 0.00% -
ROE 12.80% -22.32% -14.53% -11.90% -35.36% -18.19% -13.40% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 44.89 77.08 167.36 161.30 150.61 114.16 125.52 -15.74%
EPS 8.19 -16.29 -10.75 -9.87 -34.66 -22.55 -19.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.73 0.74 0.83 0.98 1.24 1.43 -12.53%
Adjusted Per Share Value based on latest NOSH - 119,968
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.00 54.93 119.32 114.93 107.35 81.34 89.44 -15.73%
EPS 5.84 -11.61 -7.66 -7.04 -24.70 -16.07 -13.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4562 0.5202 0.5276 0.5914 0.6985 0.8835 1.0189 -12.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 0.47 0.50 0.56 0.50 0.55 0.90 -
P/RPS 0.91 0.61 0.30 0.35 0.33 0.48 0.72 3.97%
P/EPS 5.01 -2.88 -4.65 -5.67 -1.44 -2.44 -4.70 -
EY 19.98 -34.66 -21.50 -17.63 -69.31 -41.00 -21.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.68 0.67 0.51 0.44 0.63 0.26%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 27/02/06 21/02/05 26/02/04 27/02/03 20/03/02 05/04/01 -
Price 0.43 0.46 0.57 0.58 0.47 0.60 0.57 -
P/RPS 0.96 0.60 0.34 0.36 0.31 0.53 0.45 13.45%
P/EPS 5.25 -2.82 -5.30 -5.87 -1.36 -2.66 -2.97 -
EY 19.05 -35.42 -18.86 -17.02 -73.73 -37.58 -33.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.77 0.70 0.48 0.48 0.40 8.97%

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