[FARLIM] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 62.04%
YoY- 180.78%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 68,885 80,903 63,074 38,333 71,251 186,940 201,171 -16.35%
PBT 6,549 3,625 12,858 17,989 -2,101 -15,949 -7,768 -
Tax -2,795 -540 -1,300 -2,259 -28,702 -3,446 2,126 -
NP 3,754 3,085 11,558 15,730 -30,803 -19,395 -5,642 -
-
NP to SH 3,804 3,012 11,632 16,624 -20,579 -17,158 -5,642 -
-
Tax Rate 42.68% 14.90% 10.11% 12.56% - - - -
Total Cost 65,131 77,818 51,516 22,603 102,054 206,335 206,813 -17.50%
-
Net Worth 113,192 105,021 104,671 74,400 78,060 81,518 97,242 2.56%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 113,192 105,021 104,671 74,400 78,060 81,518 97,242 2.56%
NOSH 125,769 120,714 120,312 120,000 120,093 119,880 120,052 0.77%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.45% 3.81% 18.32% 41.04% -43.23% -10.37% -2.80% -
ROE 3.36% 2.87% 11.11% 22.34% -26.36% -21.05% -5.80% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 54.77 67.02 52.43 31.94 59.33 155.94 167.57 -16.99%
EPS 3.02 2.50 9.67 13.85 -17.14 -14.31 -4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.87 0.62 0.65 0.68 0.81 1.77%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 40.91 48.04 37.46 22.76 42.31 111.02 119.47 -16.35%
EPS 2.26 1.79 6.91 9.87 -12.22 -10.19 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6722 0.6237 0.6216 0.4418 0.4636 0.4841 0.5775 2.56%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.31 0.38 0.25 0.58 0.43 0.50 0.48 -
P/RPS 0.57 0.57 0.48 1.82 0.72 0.32 0.29 11.91%
P/EPS 10.25 15.23 2.59 4.19 -2.51 -3.49 -10.21 -
EY 9.76 6.57 38.67 23.89 -39.85 -28.63 -9.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.29 0.94 0.66 0.74 0.59 -8.77%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 20/08/09 19/08/08 27/08/07 16/08/06 26/08/05 30/08/04 -
Price 0.30 0.34 0.23 0.60 0.43 0.50 0.49 -
P/RPS 0.55 0.51 0.44 1.88 0.72 0.32 0.29 11.25%
P/EPS 9.92 13.63 2.38 4.33 -2.51 -3.49 -10.43 -
EY 10.08 7.34 42.04 23.09 -39.85 -28.63 -9.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.26 0.97 0.66 0.74 0.60 -9.47%

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