[FARLIM] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.61%
YoY- -63.01%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 80,766 207,284 202,479 189,325 141,247 149,896 134,760 -8.17%
PBT 1,835 -21,261 -13,877 -57,615 -39,301 -30,523 -557 -
Tax -29,118 4,819 4,218 15,772 16,072 30,650 9,949 -
NP -27,283 -16,442 -9,659 -41,843 -23,229 127 9,392 -
-
NP to SH -17,151 -16,442 -9,659 -41,843 -25,669 -26,861 5,275 -
-
Tax Rate 1,586.81% - - - - - - -
Total Cost 108,049 223,726 212,138 231,168 164,476 149,769 125,368 -2.44%
-
Net Worth 164,635 84,064 99,451 111,582 142,776 164,335 189,646 -2.32%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 164,635 84,064 99,451 111,582 142,776 164,335 189,646 -2.32%
NOSH 235,193 120,092 119,820 119,980 119,979 119,953 120,029 11.85%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -33.78% -7.93% -4.77% -22.10% -16.45% 0.08% 6.97% -
ROE -10.42% -19.56% -9.71% -37.50% -17.98% -16.35% 2.78% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 34.34 172.60 168.98 157.80 117.73 124.96 112.27 -17.90%
EPS -7.29 -13.69 -8.06 -34.87 -21.39 -22.39 4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.83 0.93 1.19 1.37 1.58 -12.68%
Adjusted Per Share Value based on latest NOSH - 119,980
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 47.96 123.10 120.24 112.43 83.88 89.02 80.03 -8.17%
EPS -10.19 -9.76 -5.74 -24.85 -15.24 -15.95 3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9777 0.4992 0.5906 0.6626 0.8479 0.9759 1.1262 -2.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.45 0.55 0.52 0.47 0.56 0.60 2.32 -
P/RPS 1.31 0.32 0.31 0.30 0.48 0.48 2.07 -7.33%
P/EPS -6.17 -4.02 -6.45 -1.35 -2.62 -2.68 52.79 -
EY -16.21 -24.89 -15.50 -74.20 -38.20 -37.32 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 0.63 0.51 0.47 0.44 1.47 -12.93%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 27/05/05 26/05/04 27/05/03 21/05/02 25/05/01 - -
Price 0.43 0.50 0.47 0.48 0.56 0.52 0.00 -
P/RPS 1.25 0.29 0.28 0.30 0.48 0.42 0.00 -
P/EPS -5.90 -3.65 -5.83 -1.38 -2.62 -2.32 0.00 -
EY -16.96 -27.38 -17.15 -72.66 -38.20 -43.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.57 0.52 0.47 0.38 0.00 -

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
Post a Comment