[FARLIM] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 96.85%
YoY- 84.51%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 15,993 316 280 7,735 3,727 905 13,757 2.53%
PBT 4,970 -922 54,773 82 -929 -1,377 -11 -
Tax -1,020 -57 -8,196 -245 -25 -579 -155 36.85%
NP 3,950 -979 46,577 -163 -954 -1,956 -166 -
-
NP to SH 3,913 -990 46,567 -163 -1,052 -1,953 -180 -
-
Tax Rate 20.52% - 14.96% 298.78% - - - -
Total Cost 12,043 1,295 -46,297 7,898 4,681 2,861 13,923 -2.38%
-
Net Worth 161,374 151,552 151,552 116,470 119,277 103,320 114,428 5.89%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 161,374 151,552 151,552 116,470 119,277 103,320 114,428 5.89%
NOSH 140,326 140,326 140,326 140,326 140,326 126,000 128,571 1.46%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.70% -309.81% 16,634.64% -2.11% -25.60% -216.13% -1.21% -
ROE 2.42% -0.65% 30.73% -0.14% -0.88% -1.89% -0.16% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.40 0.23 0.20 5.51 2.66 0.72 10.70 1.06%
EPS 2.79 -0.71 33.18 -0.12 -0.75 -1.55 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.08 1.08 0.83 0.85 0.82 0.89 4.36%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.44 0.21 0.18 5.05 2.43 0.59 8.98 2.54%
EPS 2.56 -0.65 30.41 -0.11 -0.69 -1.28 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0539 0.9897 0.9897 0.7606 0.779 0.6747 0.7473 5.89%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.55 0.54 0.65 0.245 0.31 0.34 0.32 -
P/RPS 4.83 239.80 325.76 4.44 11.67 47.34 2.99 8.31%
P/EPS 19.72 -76.54 1.96 -210.92 -41.35 -21.94 -228.57 -
EY 5.07 -1.31 51.05 -0.47 -2.42 -4.56 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.60 0.30 0.36 0.41 0.36 4.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 22/05/14 23/05/13 28/05/12 23/05/11 21/05/10 -
Price 0.51 0.65 0.77 0.355 0.25 0.32 0.31 -
P/RPS 4.47 288.65 385.90 6.44 9.41 44.55 2.90 7.47%
P/EPS 18.29 -92.13 2.32 -305.62 -33.35 -20.65 -221.43 -
EY 5.47 -1.09 43.10 -0.33 -3.00 -4.84 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.60 0.71 0.43 0.29 0.39 0.35 3.88%

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