[FARLIM] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 489.86%
YoY- 433.88%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 20,079 19,017 17,467 9,537 20,124 56,584 52,580 -14.81%
PBT 4,445 274 5,661 23,417 -2,925 -8,455 11,110 -14.14%
Tax -1,762 -91 -795 5,063 -7,415 1,782 -3,233 -9.61%
NP 2,683 183 4,866 28,480 -10,340 -6,673 7,877 -16.41%
-
NP to SH 2,712 153 5,020 25,645 -7,681 -6,673 7,877 -16.26%
-
Tax Rate 39.64% 33.21% 14.04% -21.62% - - 29.10% -
Total Cost 17,396 18,834 12,601 -18,943 30,464 63,257 44,703 -14.54%
-
Net Worth 110,945 110,000 82,750 76,802 91,176 88,813 99,573 1.81%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 110,945 110,000 82,750 76,802 91,176 88,813 99,573 1.81%
NOSH 123,272 125,000 119,928 120,004 119,969 120,017 119,968 0.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.36% 0.96% 27.86% 298.63% -51.38% -11.79% 14.98% -
ROE 2.44% 0.14% 6.07% 33.39% -8.42% -7.51% 7.91% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.29 15.21 14.56 7.95 16.77 47.15 43.83 -15.19%
EPS 2.20 0.13 4.18 21.37 -6.40 -5.56 6.56 -16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.69 0.64 0.76 0.74 0.83 1.35%
Adjusted Per Share Value based on latest NOSH - 120,004
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.92 11.29 10.37 5.66 11.95 33.60 31.22 -14.81%
EPS 1.61 0.09 2.98 15.23 -4.56 -3.96 4.68 -16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6589 0.6532 0.4914 0.4561 0.5415 0.5274 0.5913 1.81%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.36 0.24 0.45 0.41 0.47 0.50 0.56 -
P/RPS 2.21 1.58 3.09 5.16 2.80 1.06 1.28 9.52%
P/EPS 16.36 196.08 10.75 1.92 -7.34 -8.99 8.53 11.45%
EY 6.11 0.51 9.30 52.12 -13.62 -11.12 11.72 -10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.65 0.64 0.62 0.68 0.67 -8.23%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 26/02/08 15/02/07 27/02/06 21/02/05 26/02/04 -
Price 0.35 0.25 0.44 0.43 0.46 0.57 0.58 -
P/RPS 2.15 1.64 3.02 5.41 2.74 1.21 1.32 8.46%
P/EPS 15.91 204.25 10.51 2.01 -7.18 -10.25 8.83 10.30%
EY 6.29 0.49 9.51 49.70 -13.92 -9.75 11.32 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.64 0.67 0.61 0.77 0.70 -9.28%

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