[FARLIM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 48.69%
YoY- 73.66%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 50,240 51,013 44,728 31,296 24,584 53,883 59,128 -10.28%
PBT 756 5,787 168 -5,892 -11,492 20,568 -3,798 -
Tax -4 -21 1,032 880 1,772 -16,578 -28,854 -99.73%
NP 752 5,766 1,200 -5,012 -9,720 3,990 -32,653 -
-
NP to SH 632 5,951 1,241 -4,866 -9,484 9,831 -21,085 -
-
Tax Rate 0.53% 0.36% -614.29% - - 80.60% - -
Total Cost 49,488 45,247 43,528 36,308 34,304 49,893 91,781 -33.72%
-
Net Worth 103,307 82,855 76,389 73,944 74,243 76,823 70,786 28.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 103,307 82,855 76,389 73,944 74,243 76,823 70,786 28.63%
NOSH 121,538 120,080 119,358 119,264 119,747 120,036 119,977 0.86%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.50% 11.30% 2.68% -16.01% -39.54% 7.40% -55.22% -
ROE 0.61% 7.18% 1.63% -6.58% -12.77% 12.80% -29.79% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.34 42.48 37.47 26.24 20.53 44.89 49.28 -11.04%
EPS 0.52 4.96 1.04 -4.08 -7.92 8.19 -17.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.69 0.64 0.62 0.62 0.64 0.59 27.53%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 29.84 30.29 26.56 18.59 14.60 32.00 35.11 -10.26%
EPS 0.38 3.53 0.74 -2.89 -5.63 5.84 -12.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6135 0.492 0.4536 0.4391 0.4409 0.4562 0.4204 28.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.39 0.45 0.56 0.58 0.41 0.41 0.43 -
P/RPS 0.94 1.06 1.49 2.21 2.00 0.91 0.87 5.28%
P/EPS 75.00 9.08 53.85 -14.22 -5.18 5.01 -2.45 -
EY 1.33 11.01 1.86 -7.03 -19.32 19.98 -40.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.65 0.88 0.94 0.66 0.64 0.73 -26.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 26/02/08 21/11/07 27/08/07 21/05/07 15/02/07 15/11/06 -
Price 0.29 0.44 0.48 0.60 0.49 0.43 0.43 -
P/RPS 0.70 1.04 1.28 2.29 2.39 0.96 0.87 -13.48%
P/EPS 55.77 8.88 46.15 -14.71 -6.19 5.25 -2.45 -
EY 1.79 11.26 2.17 -6.80 -16.16 19.05 -40.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.64 0.75 0.97 0.79 0.67 0.73 -39.88%

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