[FARLIM] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -465.73%
YoY- -985.0%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 280 7,735 3,727 905 13,757 25,665 12,560 -46.93%
PBT 54,773 82 -929 -1,377 -11 1,182 189 157.13%
Tax -8,196 -245 -25 -579 -155 -116 -1 348.71%
NP 46,577 -163 -954 -1,956 -166 1,066 188 150.50%
-
NP to SH 46,567 -163 -1,052 -1,953 -180 1,043 158 157.85%
-
Tax Rate 14.96% 298.78% - - - 9.81% 0.53% -
Total Cost -46,297 7,898 4,681 2,861 13,923 24,599 12,372 -
-
Net Worth 151,552 116,470 119,277 103,320 114,428 106,725 103,307 6.59%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 151,552 116,470 119,277 103,320 114,428 106,725 103,307 6.59%
NOSH 140,326 140,326 140,326 126,000 128,571 121,279 121,538 2.42%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16,634.64% -2.11% -25.60% -216.13% -1.21% 4.15% 1.50% -
ROE 30.73% -0.14% -0.88% -1.89% -0.16% 0.98% 0.15% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.20 5.51 2.66 0.72 10.70 21.16 10.33 -48.16%
EPS 33.18 -0.12 -0.75 -1.55 -0.14 0.86 0.13 151.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.83 0.85 0.82 0.89 0.88 0.85 4.07%
Adjusted Per Share Value based on latest NOSH - 126,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.18 5.05 2.43 0.59 8.98 16.76 8.20 -47.06%
EPS 30.41 -0.11 -0.69 -1.28 -0.12 0.68 0.10 159.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9897 0.7606 0.779 0.6747 0.7473 0.697 0.6747 6.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.65 0.245 0.31 0.34 0.32 0.29 0.39 -
P/RPS 325.76 4.44 11.67 47.34 2.99 1.37 3.77 110.19%
P/EPS 1.96 -210.92 -41.35 -21.94 -228.57 33.72 300.00 -56.74%
EY 51.05 -0.47 -2.42 -4.56 -0.44 2.97 0.33 131.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.30 0.36 0.41 0.36 0.33 0.46 4.52%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 23/05/13 28/05/12 23/05/11 21/05/10 20/05/09 21/05/08 -
Price 0.77 0.355 0.25 0.32 0.31 0.31 0.29 -
P/RPS 385.90 6.44 9.41 44.55 2.90 1.46 2.81 127.05%
P/EPS 2.32 -305.62 -33.35 -20.65 -221.43 36.05 223.08 -53.26%
EY 43.10 -0.33 -3.00 -4.84 -0.45 2.77 0.45 113.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.43 0.29 0.39 0.35 0.35 0.34 13.05%

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