[FARLIM] YoY 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- 4786.11%
YoY- 151.29%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 24,637 18,097 14,020 17,898 13,148 19,929 49,707 -11.03%
PBT 3,814 1,369 684 3,072 -2,482 1,191 -2,372 -
Tax -207 -768 -192 334 -7,762 -7,408 2,446 -
NP 3,607 601 492 3,406 -10,244 -6,217 74 91.06%
-
NP to SH 3,655 618 464 3,374 -6,578 -3,662 74 91.49%
-
Tax Rate 5.43% 56.10% 28.07% -10.87% - 622.00% - -
Total Cost 21,030 17,496 13,528 14,492 23,392 26,146 49,633 -13.32%
-
Net Worth 116,011 107,532 106,231 76,845 70,810 79,243 101,133 2.31%
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 116,011 107,532 106,231 76,845 70,810 79,243 101,133 2.31%
NOSH 124,744 123,600 122,105 120,071 120,018 120,065 123,333 0.18%
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 14.64% 3.32% 3.51% 19.03% -77.91% -31.20% 0.15% -
ROE 3.15% 0.57% 0.44% 4.39% -9.29% -4.62% 0.07% -
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 19.75 14.64 11.48 14.91 10.96 16.60 40.30 -11.20%
EPS 2.93 0.50 0.38 2.81 -5.48 -3.05 0.06 91.12%
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 14.63 10.75 8.33 10.63 7.81 11.83 29.52 -11.03%
EPS 2.17 0.37 0.28 2.00 -3.91 -2.17 0.04 94.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6889 0.6386 0.6309 0.4564 0.4205 0.4706 0.6006 2.31%
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 1.62 2.32 2.79 3.76 3.93 3.01 1.19 5.27%
P/EPS 10.92 68.00 84.21 19.93 -7.85 -16.39 800.00 -51.09%
EY 9.16 1.47 1.19 5.02 -12.75 -6.10 0.13 103.16%
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 1.77 2.19 2.18 3.22 3.93 2.95 1.19 6.83%
P/EPS 11.95 64.00 65.79 17.08 -7.85 -16.07 800.00 -50.35%
EY 8.37 1.56 1.52 5.85 -12.75 -6.22 0.13 100.13%
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