[FARLIM] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.61%
YoY- 795.7%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 22,391 72,907 26,024 15,871 31,833 33,492 44,557 -10.82%
PBT 11,679 30,509 2,767 43,484 -4,763 6,816 4,776 16.05%
Tax -4,606 -7,115 -1,178 -8,038 -328 -834 -2,567 10.22%
NP 7,073 23,394 1,589 35,446 -5,091 5,982 2,209 21.38%
-
NP to SH 6,965 22,095 1,499 35,397 -5,088 5,857 2,264 20.57%
-
Tax Rate 39.44% 23.32% 42.57% 18.48% - 12.24% 53.75% -
Total Cost 15,318 49,513 24,435 -19,575 36,924 27,510 42,348 -15.57%
-
Net Worth 172,600 168,391 152,955 150,148 115,067 120,680 114,800 7.02%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 172,600 168,391 152,955 150,148 115,067 120,680 114,800 7.02%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,000 0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 31.59% 32.09% 6.11% 223.34% -15.99% 17.86% 4.96% -
ROE 4.04% 13.12% 0.98% 23.57% -4.42% 4.85% 1.97% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.96 51.96 18.55 11.31 22.69 23.87 31.83 -10.85%
EPS 4.96 15.75 1.07 25.22 -3.63 4.17 1.62 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.20 1.09 1.07 0.82 0.86 0.82 6.98%
Adjusted Per Share Value based on latest NOSH - 140,326
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.30 43.30 15.45 9.43 18.90 19.89 26.46 -10.82%
EPS 4.14 13.12 0.89 21.02 -3.02 3.48 1.34 20.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.025 1.00 0.9083 0.8917 0.6833 0.7167 0.6817 7.02%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.57 0.53 0.635 0.69 0.325 0.25 0.26 -
P/RPS 3.57 1.02 3.42 6.10 1.43 1.05 0.82 27.75%
P/EPS 11.48 3.37 59.44 2.74 -8.96 5.99 16.08 -5.45%
EY 8.71 29.71 1.68 36.56 -11.16 16.70 6.22 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.58 0.64 0.40 0.29 0.32 6.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 28/08/15 28/08/14 22/08/13 27/08/12 26/08/11 -
Price 0.51 0.50 0.47 0.665 0.32 0.25 0.25 -
P/RPS 3.20 0.96 2.53 5.88 1.41 1.05 0.79 26.22%
P/EPS 10.28 3.18 44.00 2.64 -8.83 5.99 15.46 -6.56%
EY 9.73 31.49 2.27 37.93 -11.33 16.70 6.47 7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.43 0.62 0.39 0.29 0.30 5.33%

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