[FARLIM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -9117.57%
YoY- -184.72%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 17,467 9,537 20,124 56,584 52,580 61,846 40,638 -13.12%
PBT 5,661 23,417 -2,925 -8,455 11,110 -34,318 -25,125 -
Tax -795 5,063 -7,415 1,782 -3,233 10,191 25,125 -
NP 4,866 28,480 -10,340 -6,673 7,877 -24,127 0 -
-
NP to SH 5,020 25,645 -7,681 -6,673 7,877 -24,127 -13,119 -
-
Tax Rate 14.04% -21.62% - - 29.10% - - -
Total Cost 12,601 -18,943 30,464 63,257 44,703 85,973 40,638 -17.72%
-
Net Worth 82,750 76,802 91,176 88,813 99,573 120,018 148,834 -9.31%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 82,750 76,802 91,176 88,813 99,573 120,018 148,834 -9.31%
NOSH 119,928 120,004 119,969 120,017 119,968 120,018 120,027 -0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 27.86% 298.63% -51.38% -11.79% 14.98% -39.01% 0.00% -
ROE 6.07% 33.39% -8.42% -7.51% 7.91% -20.10% -8.81% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.56 7.95 16.77 47.15 43.83 51.53 33.86 -13.11%
EPS 4.18 21.37 -6.40 -5.56 6.56 -20.11 -10.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.64 0.76 0.74 0.83 1.00 1.24 -9.30%
Adjusted Per Share Value based on latest NOSH - 120,017
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.37 5.66 11.95 33.60 31.22 36.73 24.13 -13.12%
EPS 2.98 15.23 -4.56 -3.96 4.68 -14.33 -7.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4914 0.4561 0.5415 0.5274 0.5913 0.7127 0.8839 -9.31%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.45 0.41 0.47 0.50 0.56 0.50 0.55 -
P/RPS 3.09 5.16 2.80 1.06 1.28 0.97 1.62 11.35%
P/EPS 10.75 1.92 -7.34 -8.99 8.53 -2.49 -5.03 -
EY 9.30 52.12 -13.62 -11.12 11.72 -40.21 -19.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.62 0.68 0.67 0.50 0.44 6.71%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 15/02/07 27/02/06 21/02/05 26/02/04 27/02/03 20/03/02 -
Price 0.44 0.43 0.46 0.57 0.58 0.47 0.60 -
P/RPS 3.02 5.41 2.74 1.21 1.32 0.91 1.77 9.30%
P/EPS 10.51 2.01 -7.18 -10.25 8.83 -2.34 -5.49 -
EY 9.51 49.70 -13.92 -9.75 11.32 -42.77 -18.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.61 0.77 0.70 0.47 0.48 4.90%

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