[FARLIM] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 37.17%
YoY- -30.03%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 44,557 68,885 80,903 63,074 38,333 71,251 186,940 -21.25%
PBT 4,776 6,549 3,625 12,858 17,989 -2,101 -15,949 -
Tax -2,567 -2,795 -540 -1,300 -2,259 -28,702 -3,446 -4.78%
NP 2,209 3,754 3,085 11,558 15,730 -30,803 -19,395 -
-
NP to SH 2,264 3,804 3,012 11,632 16,624 -20,579 -17,158 -
-
Tax Rate 53.75% 42.68% 14.90% 10.11% 12.56% - - -
Total Cost 42,348 65,131 77,818 51,516 22,603 102,054 206,335 -23.18%
-
Net Worth 114,800 113,192 105,021 104,671 74,400 78,060 81,518 5.86%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 114,800 113,192 105,021 104,671 74,400 78,060 81,518 5.86%
NOSH 140,000 125,769 120,714 120,312 120,000 120,093 119,880 2.61%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.96% 5.45% 3.81% 18.32% 41.04% -43.23% -10.37% -
ROE 1.97% 3.36% 2.87% 11.11% 22.34% -26.36% -21.05% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 31.83 54.77 67.02 52.43 31.94 59.33 155.94 -23.25%
EPS 1.62 3.02 2.50 9.67 13.85 -17.14 -14.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.90 0.87 0.87 0.62 0.65 0.68 3.16%
Adjusted Per Share Value based on latest NOSH - 120,312
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 26.46 40.91 48.04 37.46 22.76 42.31 111.02 -21.25%
EPS 1.34 2.26 1.79 6.91 9.87 -12.22 -10.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6817 0.6722 0.6237 0.6216 0.4418 0.4636 0.4841 5.86%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.26 0.31 0.38 0.25 0.58 0.43 0.50 -
P/RPS 0.82 0.57 0.57 0.48 1.82 0.72 0.32 16.97%
P/EPS 16.08 10.25 15.23 2.59 4.19 -2.51 -3.49 -
EY 6.22 9.76 6.57 38.67 23.89 -39.85 -28.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.44 0.29 0.94 0.66 0.74 -13.03%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 20/08/09 19/08/08 27/08/07 16/08/06 26/08/05 -
Price 0.25 0.30 0.34 0.23 0.60 0.43 0.50 -
P/RPS 0.79 0.55 0.51 0.44 1.88 0.72 0.32 16.24%
P/EPS 15.46 9.92 13.63 2.38 4.33 -2.51 -3.49 -
EY 6.47 10.08 7.34 42.04 23.09 -39.85 -28.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.39 0.26 0.97 0.66 0.74 -13.96%

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