[FARLIM] YoY TTM Result on 30-Sep-2000 [#3]

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
TTM Result
Revenue	202,793	159,150	131,439	169,134	54,516	-1.35%
YoY %	27.42%	21.08%	-22.29%	210.25%	-	-
Horiz. %	371.99%	291.93%	241.10%	310.25%	100.00%	-
PBT	-62,940	-44,957	-32,223	-8,213	656	-
YoY %	-40.00%	-39.52%	-292.34%	-1,351.98%	-	-
Horiz. %	-9,594.51%	-6,853.20%	-4,912.04%	-1,251.98%	100.00%	-
Tax	19,088	14,034	28,404	15,550	1,526	-2.59%
YoY %	36.01%	-50.59%	82.66%	919.00%	-	-
Horiz. %	1,250.85%	919.66%	1,861.34%	1,019.00%	100.00%	-
NP	-43,852	-30,923	-3,819	7,337	2,182	-
YoY %	-41.81%	-709.71%	-152.05%	236.25%	-	-
Horiz. %	-2,009.72%	-1,417.19%	-175.02%	336.25%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-43,852	-30,923	-27,549	-2,478	2,182	-
YoY %	-41.81%	-12.25%	-1,011.74%	-213.57%	-	-
Horiz. %	-2,009.72%	-1,417.19%	-1,262.56%	-113.57%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	-232.62%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	246,645	190,073	135,258	161,797	52,334	-1.60%
YoY %	29.76%	40.53%	-16.40%	209.16%	-	-
Horiz. %	471.29%	363.19%	258.45%	309.16%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	98,399	133,271	162,127	187,134	190,625	0.69%
YoY %	-26.17%	-17.80%	-13.36%	-1.83%	-	-
Horiz. %	51.62%	69.91%	85.05%	98.17%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	98,399	133,271	162,127	187,134	190,625	0.69%
YoY %	-26.17%	-17.80%	-13.36%	-1.83%	-	-
Horiz. %	51.62%	69.91%	85.05%	98.17%	100.00%	-
NOSH	119,999	120,064	120,094	119,957	119,890	-0.00%
YoY %	-0.05%	-0.02%	0.11%	0.06%	-	-
Horiz. %	100.09%	100.15%	100.17%	100.06%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	-21.62%	-19.43%	-2.91%	4.34%	4.00%	-
YoY %	-11.27%	-567.70%	-167.05%	8.50%	-	-
Horiz. %	-540.50%	-485.75%	-72.75%	108.50%	100.00%	-
ROE	-44.57%	-23.20%	-16.99%	-1.32%	1.14%	-
YoY %	-92.11%	-36.55%	-1,187.12%	-215.79%	-	-
Horiz. %	-3,909.65%	-2,035.09%	-1,490.35%	-115.79%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	168.99	132.55	109.45	140.99	45.47	-1.35%
YoY %	27.49%	21.11%	-22.37%	210.07%	-	-
Horiz. %	371.65%	291.51%	240.71%	310.07%	100.00%	-
EPS	-36.54	-25.76	-22.94	-2.07	1.82	-
YoY %	-41.85%	-12.29%	-1,008.21%	-213.74%	-	-
Horiz. %	-2,007.69%	-1,415.38%	-1,260.44%	-113.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.82	1.11	1.35	1.56	1.59	0.69%
YoY %	-26.13%	-17.78%	-13.46%	-1.89%	-	-
Horiz. %	51.57%	69.81%	84.91%	98.11%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 119,957
RPS	120.43	94.51	78.06	100.44	32.37	-1.35%
YoY %	27.43%	21.07%	-22.28%	210.29%	-	-
Horiz. %	372.04%	291.97%	241.15%	310.29%	100.00%	-
EPS	-26.04	-18.36	-16.36	-1.47	1.30	-
YoY %	-41.83%	-12.22%	-1,012.93%	-213.08%	-	-
Horiz. %	-2,003.08%	-1,412.31%	-1,258.46%	-113.08%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.5844	0.7914	0.9628	1.1113	1.132	0.69%
YoY %	-26.16%	-17.80%	-13.36%	-1.83%	-	-
Horiz. %	51.63%	69.91%	85.05%	98.17%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	0.50	0.47	0.47	1.08	0.00	-
P/RPS	0.30	0.35	0.43	0.77	0.00	-100.00%
YoY %	-14.29%	-18.60%	-44.16%	0.00%	-	-
Horiz. %	38.96%	45.45%	55.84%	100.00%	-	-
P/EPS	-1.37	-1.82	-2.05	-52.28	0.00	-100.00%
YoY %	24.73%	11.22%	96.08%	0.00%	-	-
Horiz. %	2.62%	3.48%	3.92%	100.00%	-	-
EY	-73.09	-54.80	-48.81	-1.91	0.00	-100.00%
YoY %	-33.38%	-12.27%	-2,455.50%	0.00%	-	-
Horiz. %	3,826.70%	2,869.11%	2,555.50%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.61	0.42	0.35	0.69	0.00	-100.00%
YoY %	45.24%	20.00%	-49.28%	0.00%	-	-
Horiz. %	88.41%	60.87%	50.72%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	18/11/03	26/11/02	20/12/01	21/11/00	-	-
Price	0.56	0.53	0.53	1.02	0.00	-
P/RPS	0.33	0.40	0.48	0.72	0.00	-100.00%
YoY %	-17.50%	-16.67%	-33.33%	0.00%	-	-
Horiz. %	45.83%	55.56%	66.67%	100.00%	-	-
P/EPS	-1.53	-2.06	-2.31	-49.38	0.00	-100.00%
YoY %	25.73%	10.82%	95.32%	0.00%	-	-
Horiz. %	3.10%	4.17%	4.68%	100.00%	-	-
EY	-65.26	-48.59	-43.28	-2.03	0.00	-100.00%
YoY %	-34.31%	-12.27%	-2,032.02%	0.00%	-	-
Horiz. %	3,214.78%	2,393.60%	2,132.02%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.68	0.48	0.39	0.65	0.00	-100.00%
YoY %	41.67%	23.08%	-40.00%	0.00%	-	-
Horiz. %	104.62%	73.85%	60.00%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos