[FARLIM] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -75.86%
YoY- -234.49%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 156 12,152 5,375 1,873 4,782 7,857 24,637 -56.95%
PBT 3,228 4,569 1,735 -1,515 1,207 101 3,814 -2.73%
Tax -1,376 -1,835 -61 103 -134 -292 -207 37.08%
NP 1,852 2,734 1,674 -1,412 1,073 -191 3,607 -10.50%
-
NP to SH 1,592 2,665 1,662 -1,435 1,067 -191 3,655 -12.92%
-
Tax Rate 42.63% 40.16% 3.52% - 11.10% 289.11% 5.43% -
Total Cost -1,696 9,418 3,701 3,285 3,709 8,048 21,030 -
-
Net Worth 168,391 148,745 152,955 113,664 122,083 110,507 116,011 6.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 168,391 148,745 152,955 113,664 122,083 110,507 116,011 6.40%
NOSH 140,326 140,326 140,326 140,326 140,326 136,428 124,744 1.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1,187.18% 22.50% 31.14% -75.39% 22.44% -2.43% 14.64% -
ROE 0.95% 1.79% 1.09% -1.26% 0.87% -0.17% 3.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.11 8.66 3.83 1.33 3.41 5.76 19.75 -57.86%
EPS 1.13 1.90 1.18 -1.02 0.76 -0.14 2.93 -14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.06 1.09 0.81 0.87 0.81 0.93 4.33%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.09 7.22 3.19 1.11 2.84 4.67 14.63 -57.16%
EPS 0.95 1.58 0.99 -0.85 0.63 -0.11 2.17 -12.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.8833 0.9083 0.675 0.725 0.6563 0.6889 6.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.50 0.475 0.62 0.475 0.26 0.25 0.32 -
P/RPS 449.76 5.49 16.19 35.59 7.63 4.34 1.62 155.19%
P/EPS 44.07 25.01 52.35 -46.45 34.19 -178.57 10.92 26.15%
EY 2.27 4.00 1.91 -2.15 2.92 -0.56 9.16 -20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.57 0.59 0.30 0.31 0.34 3.58%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 18/11/14 21/11/13 23/11/12 24/11/11 26/11/10 -
Price 0.505 0.495 0.54 0.485 0.255 0.29 0.35 -
P/RPS 454.26 5.72 14.10 36.34 7.48 5.04 1.77 151.87%
P/EPS 44.51 26.06 45.59 -47.43 33.54 -207.14 11.95 24.47%
EY 2.25 3.84 2.19 -2.11 2.98 -0.48 8.37 -19.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.50 0.60 0.29 0.36 0.38 1.68%

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