[FARLIM] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.5%
YoY- -1186.34%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 17,795 23,354 27,618 13,942 10,465 18,952 35,057 -10.68%
PBT -547 -13,761 -5,029 -7,238 -581 4,442 18,779 -
Tax -45 -43 -27 -97 -8 -1,604 -5,250 -54.74%
NP -592 -13,804 -5,056 -7,335 -589 2,838 13,529 -
-
NP to SH -618 -13,803 -5,082 -7,345 -571 2,992 12,302 -
-
Tax Rate - - - - - 36.11% 27.96% -
Total Cost 18,387 37,158 32,674 21,277 11,054 16,114 21,528 -2.59%
-
Net Worth 130,072 140,783 153,026 159,902 171,759 172,600 172,600 -4.60%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 130,072 140,783 153,026 159,902 171,759 172,600 172,600 -4.60%
NOSH 168,391 168,391 168,391 168,391 168,391 140,326 140,326 3.08%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -3.33% -59.11% -18.31% -52.61% -5.63% 14.97% 38.59% -
ROE -0.48% -9.80% -3.32% -4.59% -0.33% 1.73% 7.13% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.63 15.26 18.05 9.07 6.21 13.51 24.98 -11.95%
EPS -0.40 -9.02 -3.32 -4.78 -0.34 2.13 8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.92 1.00 1.04 1.02 1.23 1.23 -5.97%
Adjusted Per Share Value based on latest NOSH - 168,391
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 10.57 13.87 16.40 8.28 6.21 11.25 20.82 -10.67%
EPS -0.37 -8.20 -3.02 -4.36 -0.34 1.78 7.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7724 0.8361 0.9088 0.9496 1.02 1.025 1.025 -4.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.23 0.235 0.30 0.185 0.37 0.475 0.55 -
P/RPS 1.98 1.54 1.66 2.04 5.95 3.52 2.20 -1.73%
P/EPS -56.95 -2.61 -9.03 -3.87 -109.12 22.28 6.27 -
EY -1.76 -38.38 -11.07 -25.82 -0.92 4.49 15.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.30 0.18 0.36 0.39 0.45 -8.15%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 27/05/22 31/05/21 25/06/20 29/05/19 24/05/18 26/05/17 -
Price 0.22 0.23 0.28 0.255 0.36 0.455 0.56 -
P/RPS 1.89 1.51 1.55 2.81 5.79 3.37 2.24 -2.79%
P/EPS -54.48 -2.55 -8.43 -5.34 -106.17 21.34 6.39 -
EY -1.84 -39.22 -11.86 -18.73 -0.94 4.69 15.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.28 0.25 0.35 0.37 0.46 -9.06%

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