[FARLIM] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -14.17%
YoY- -12.45%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 84,980 59,196 43,083 64,470 157,162 196,920 202,793 -13.48%
PBT 4,310 10,470 23,543 -5,774 -12,386 -247 -62,940 -
Tax -1,116 -1,826 5,837 -29,056 -13,300 1,891 19,088 -
NP 3,194 8,644 29,380 -34,830 -25,686 1,644 -43,852 -
-
NP to SH 3,166 8,722 26,576 -23,495 -20,894 1,644 -43,852 -
-
Tax Rate 25.89% 17.44% -24.79% - - - - -
Total Cost 81,786 50,552 13,703 99,300 182,848 195,276 246,645 -16.79%
-
Net Worth 107,532 106,231 76,845 70,810 79,243 101,133 98,399 1.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 107,532 106,231 76,845 70,810 79,243 101,133 98,399 1.48%
NOSH 123,600 122,105 120,071 120,018 120,065 123,333 119,999 0.49%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.76% 14.60% 68.19% -54.03% -16.34% 0.83% -21.62% -
ROE 2.94% 8.21% 34.58% -33.18% -26.37% 1.63% -44.57% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 68.75 48.48 35.88 53.72 130.90 159.66 168.99 -13.90%
EPS 2.56 7.14 22.13 -19.58 -17.40 1.33 -36.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.64 0.59 0.66 0.82 0.82 0.99%
Adjusted Per Share Value based on latest NOSH - 120,018
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 50.47 35.15 25.59 38.29 93.33 116.94 120.43 -13.48%
EPS 1.88 5.18 15.78 -13.95 -12.41 0.98 -26.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6386 0.6309 0.4564 0.4205 0.4706 0.6006 0.5844 1.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.34 0.32 0.56 0.43 0.50 0.48 0.50 -
P/RPS 0.49 0.66 1.56 0.80 0.38 0.30 0.30 8.51%
P/EPS 13.27 4.48 2.53 -2.20 -2.87 36.01 -1.37 -
EY 7.53 22.32 39.52 -45.53 -34.80 2.78 -73.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.88 0.73 0.76 0.59 0.61 -7.17%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 26/11/08 21/11/07 15/11/06 17/11/05 29/11/04 18/11/03 -
Price 0.32 0.25 0.48 0.43 0.49 0.48 0.56 -
P/RPS 0.47 0.52 1.34 0.80 0.37 0.30 0.33 6.06%
P/EPS 12.49 3.50 2.17 -2.20 -2.82 36.01 -1.53 -
EY 8.00 28.57 46.11 -45.53 -35.51 2.78 -65.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.75 0.73 0.74 0.59 0.68 -9.63%

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