[FARLIM] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 103.23%
YoY- 101.03%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 17,898 13,148 19,929 49,707 53,958 44,670 35,786 -10.90%
PBT 3,072 -2,482 1,191 -2,372 -9,893 -6,457 -4,865 -
Tax 334 -7,762 -7,408 2,446 2,681 874 4,865 -35.99%
NP 3,406 -10,244 -6,217 74 -7,212 -5,583 0 -
-
NP to SH 3,374 -6,578 -3,662 74 -7,212 -5,583 -3,819 -
-
Tax Rate -10.87% - 622.00% - - - - -
Total Cost 14,492 23,392 26,146 49,633 61,170 50,253 35,786 -13.98%
-
Net Worth 76,845 70,810 79,243 101,133 98,399 133,271 162,127 -11.69%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 76,845 70,810 79,243 101,133 98,399 133,271 162,127 -11.69%
NOSH 120,071 120,018 120,065 123,333 119,999 120,064 120,094 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.03% -77.91% -31.20% 0.15% -13.37% -12.50% 0.00% -
ROE 4.39% -9.29% -4.62% 0.07% -7.33% -4.19% -2.36% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.91 10.96 16.60 40.30 44.97 37.20 29.80 -10.89%
EPS 2.81 -5.48 -3.05 0.06 -6.01 -4.65 -3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.66 0.82 0.82 1.11 1.35 -11.69%
Adjusted Per Share Value based on latest NOSH - 123,333
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.63 7.81 11.83 29.52 32.04 26.53 21.25 -10.89%
EPS 2.00 -3.91 -2.17 0.04 -4.28 -3.32 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4564 0.4205 0.4706 0.6006 0.5844 0.7914 0.9628 -11.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.56 0.43 0.50 0.48 0.50 0.47 0.47 -
P/RPS 3.76 3.93 3.01 1.19 1.11 1.26 1.58 15.53%
P/EPS 19.93 -7.85 -16.39 800.00 -8.32 -10.11 -14.78 -
EY 5.02 -12.75 -6.10 0.13 -12.02 -9.89 -6.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.73 0.76 0.59 0.61 0.42 0.35 16.60%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 15/11/06 17/11/05 29/11/04 18/11/03 26/11/02 20/12/01 -
Price 0.48 0.43 0.49 0.48 0.56 0.53 0.53 -
P/RPS 3.22 3.93 2.95 1.19 1.25 1.42 1.78 10.37%
P/EPS 17.08 -7.85 -16.07 800.00 -9.32 -11.40 -16.67 -
EY 5.85 -12.75 -6.22 0.13 -10.73 -8.77 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.74 0.59 0.68 0.48 0.39 11.50%

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