[FARLIM] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 48.4%
YoY- 38.37%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 17,472 28,240 22,818 20,240 19,960 10,838 8,902 56.69%
PBT -7,296 -4,986 -3,810 -3,664 -7,124 -6,522 -6,274 10.57%
Tax -20 -24 -14 -12 -8 -99 -94 -64.32%
NP -7,316 -5,010 -3,825 -3,676 -7,132 -6,621 -6,369 9.67%
-
NP to SH -7,320 -5,031 -3,834 -3,672 -7,116 -6,648 -6,413 9.21%
-
Tax Rate - - - - - - - -
Total Cost 24,788 33,250 26,643 23,916 27,092 17,459 15,271 38.07%
-
Net Worth 153,026 156,270 157,865 159,523 159,902 171,899 167,693 -5.91%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 153,026 156,270 157,865 159,523 159,902 171,899 167,693 -5.91%
NOSH 168,391 168,391 168,391 168,391 168,391 168,391 168,391 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -41.87% -17.74% -16.76% -18.16% -35.73% -61.09% -71.54% -
ROE -4.78% -3.22% -2.43% -2.30% -4.45% -3.87% -3.82% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 11.42 18.43 14.89 13.20 12.98 6.49 5.36 65.50%
EPS -4.80 -3.28 -2.51 -2.40 -4.64 -3.98 -3.87 15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.02 1.03 1.04 1.04 1.03 1.01 -0.66%
Adjusted Per Share Value based on latest NOSH - 168,391
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 11.41 18.44 14.90 13.22 13.04 7.08 5.81 56.75%
EPS -4.78 -3.29 -2.50 -2.40 -4.65 -4.34 -4.19 9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9994 1.0205 1.031 1.0418 1.0443 1.1226 1.0951 -5.90%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.30 0.295 0.235 0.25 0.185 0.335 0.34 -
P/RPS 2.63 1.60 1.58 1.89 1.43 5.16 6.34 -44.34%
P/EPS -6.27 -8.98 -9.39 -10.44 -4.00 -8.41 -8.80 -20.21%
EY -15.95 -11.13 -10.65 -9.58 -25.02 -11.89 -11.36 25.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.23 0.24 0.18 0.33 0.34 -7.99%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 25/02/21 27/11/20 26/08/20 25/06/20 25/02/20 21/11/19 -
Price 0.28 0.285 0.27 0.26 0.255 0.30 0.34 -
P/RPS 2.45 1.55 1.81 1.97 1.96 4.62 6.34 -46.91%
P/EPS -5.85 -8.68 -10.79 -10.86 -5.51 -7.53 -8.80 -23.81%
EY -17.08 -11.52 -9.27 -9.21 -18.15 -13.28 -11.36 31.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.26 0.25 0.25 0.29 0.34 -12.13%

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