[FARLIM] YoY TTM Result on 30-Sep-2013 [#3]

Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -49.17%
YoY- -206.68%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 60,911 32,801 19,373 28,924 30,417 27,777 75,425 -3.49%
PBT 29,168 5,601 46,734 -7,485 7,922 1,063 8,994 21.64%
Tax -6,656 -2,952 -8,202 -91 -676 -2,652 -2,234 19.93%
NP 22,512 2,649 38,532 -7,576 7,246 -1,589 6,760 22.17%
-
NP to SH 21,022 2,502 38,494 -7,590 7,115 -1,582 6,841 20.55%
-
Tax Rate 22.82% 52.70% 17.55% - 8.53% 249.48% 24.84% -
Total Cost 38,399 30,152 -19,159 36,500 23,171 29,366 68,665 -9.22%
-
Net Worth 168,391 148,745 152,955 113,664 122,083 110,507 116,011 6.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 168,391 148,745 152,955 113,664 122,083 110,507 116,011 6.40%
NOSH 140,326 140,326 140,326 140,326 140,326 136,428 124,744 1.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 36.96% 8.08% 198.90% -26.19% 23.82% -5.72% 8.96% -
ROE 12.48% 1.68% 25.17% -6.68% 5.83% -1.43% 5.90% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.41 23.37 13.81 20.61 21.68 20.36 60.46 -5.36%
EPS 14.98 1.78 27.43 -5.41 5.07 -1.16 5.48 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.06 1.09 0.81 0.87 0.81 0.93 4.33%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.17 19.48 11.50 17.18 18.06 16.50 44.79 -3.49%
EPS 12.48 1.49 22.86 -4.51 4.23 -0.94 4.06 20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.8833 0.9083 0.675 0.725 0.6563 0.6889 6.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.50 0.475 0.62 0.475 0.26 0.25 0.32 -
P/RPS 1.15 2.03 4.49 2.30 1.20 1.23 0.53 13.76%
P/EPS 3.34 26.64 2.26 -8.78 5.13 -21.56 5.84 -8.88%
EY 29.96 3.75 44.24 -11.39 19.50 -4.64 17.14 9.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.57 0.59 0.30 0.31 0.34 3.58%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 18/11/14 21/11/13 23/11/12 24/11/11 26/11/10 -
Price 0.505 0.495 0.54 0.485 0.255 0.29 0.35 -
P/RPS 1.16 2.12 3.91 2.35 1.18 1.42 0.58 12.23%
P/EPS 3.37 27.76 1.97 -8.97 5.03 -25.01 6.38 -10.08%
EY 29.67 3.60 50.80 -11.15 19.88 -4.00 15.67 11.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.50 0.60 0.29 0.36 0.38 1.68%

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