[FARLIM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.86%
YoY- -41.81%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 64,470 157,162 196,920 202,793 159,150 131,439 169,134 -14.84%
PBT -5,774 -12,386 -247 -62,940 -44,957 -32,223 -8,213 -5.70%
Tax -29,056 -13,300 1,891 19,088 14,034 28,404 15,550 -
NP -34,830 -25,686 1,644 -43,852 -30,923 -3,819 7,337 -
-
NP to SH -23,495 -20,894 1,644 -43,852 -30,923 -27,549 -2,478 45.45%
-
Tax Rate - - - - - - - -
Total Cost 99,300 182,848 195,276 246,645 190,073 135,258 161,797 -7.81%
-
Net Worth 70,810 79,243 101,133 98,399 133,271 162,127 187,134 -14.94%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 70,810 79,243 101,133 98,399 133,271 162,127 187,134 -14.94%
NOSH 120,018 120,065 123,333 119,999 120,064 120,094 119,957 0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -54.03% -16.34% 0.83% -21.62% -19.43% -2.91% 4.34% -
ROE -33.18% -26.37% 1.63% -44.57% -23.20% -16.99% -1.32% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 53.72 130.90 159.66 168.99 132.55 109.45 140.99 -14.84%
EPS -19.58 -17.40 1.33 -36.54 -25.76 -22.94 -2.07 45.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.66 0.82 0.82 1.11 1.35 1.56 -14.95%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 38.29 93.33 116.94 120.43 94.51 78.06 100.44 -14.84%
EPS -13.95 -12.41 0.98 -26.04 -18.36 -16.36 -1.47 45.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4205 0.4706 0.6006 0.5844 0.7914 0.9628 1.1113 -14.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.43 0.50 0.48 0.50 0.47 0.47 1.08 -
P/RPS 0.80 0.38 0.30 0.30 0.35 0.43 0.77 0.63%
P/EPS -2.20 -2.87 36.01 -1.37 -1.82 -2.05 -52.28 -41.00%
EY -45.53 -34.80 2.78 -73.09 -54.80 -48.81 -1.91 69.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.59 0.61 0.42 0.35 0.69 0.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 17/11/05 29/11/04 18/11/03 26/11/02 20/12/01 21/11/00 -
Price 0.43 0.49 0.48 0.56 0.53 0.53 1.02 -
P/RPS 0.80 0.37 0.30 0.33 0.40 0.48 0.72 1.77%
P/EPS -2.20 -2.82 36.01 -1.53 -2.06 -2.31 -49.38 -40.44%
EY -45.53 -35.51 2.78 -65.26 -48.59 -43.28 -2.03 67.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.59 0.68 0.48 0.39 0.65 1.95%

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