[FARLIM] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 60.15%
YoY- -31.23%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 15,149 9,502 16,679 26,194 46,538 47,846 43,666 -16.16%
PBT 3,936 -73 -2,303 1,633 -3,679 -9,788 -7,899 -
Tax -838 -3 -6,463 -6,879 1,386 3,478 7,899 -
NP 3,098 -76 -8,766 -5,246 -2,293 -6,310 0 -
-
NP to SH 3,080 -72 -6,437 -3,009 -2,293 -6,310 -5,930 -
-
Tax Rate 21.29% - - 421.25% - - - -
Total Cost 12,051 9,578 25,445 31,440 48,831 54,156 43,666 -19.29%
-
Net Worth 104,671 74,400 78,060 81,518 97,242 105,566 138,046 -4.50%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 104,671 74,400 78,060 81,518 97,242 105,566 138,046 -4.50%
NOSH 120,312 120,000 120,093 119,880 120,052 119,961 120,040 0.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 20.45% -0.80% -52.56% -20.03% -4.93% -13.19% 0.00% -
ROE 2.94% -0.10% -8.25% -3.69% -2.36% -5.98% -4.30% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.59 7.92 13.89 21.85 38.76 39.88 36.38 -16.19%
EPS 2.56 -0.06 -5.36 -2.50 -1.91 -5.26 -4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.62 0.65 0.68 0.81 0.88 1.15 -4.53%
Adjusted Per Share Value based on latest NOSH - 119,880
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.00 5.64 9.90 15.56 27.64 28.41 25.93 -16.15%
EPS 1.83 -0.04 -3.82 -1.79 -1.36 -3.75 -3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.4418 0.4636 0.4841 0.5775 0.6269 0.8198 -4.50%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.25 0.58 0.43 0.50 0.48 0.47 0.53 -
P/RPS 1.99 7.32 3.10 2.29 1.24 1.18 1.46 5.29%
P/EPS 9.77 -966.67 -8.02 -19.92 -25.13 -8.94 -10.73 -
EY 10.24 -0.10 -12.47 -5.02 -3.98 -11.19 -9.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.94 0.66 0.74 0.59 0.53 0.46 -7.39%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 27/08/07 16/08/06 26/08/05 30/08/04 27/08/03 20/08/02 -
Price 0.23 0.60 0.43 0.50 0.49 0.49 0.52 -
P/RPS 1.83 7.58 3.10 2.29 1.26 1.23 1.43 4.19%
P/EPS 8.98 -1,000.00 -8.02 -19.92 -25.65 -9.32 -10.53 -
EY 11.13 -0.10 -12.47 -5.02 -3.90 -10.73 -9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.97 0.66 0.74 0.60 0.56 0.45 -8.72%

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