[FARLIM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -78.62%
YoY- -53.72%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 187,929 173,978 156,572 180,763 158,556 148,494 122,324 33.10%
PBT -38,161 -37,458 -35,764 -56,249 -29,241 -30,950 -30,304 16.59%
Tax 11,862 12,432 10,952 14,659 5,957 30,950 30,304 -46.45%
NP -26,298 -25,026 -24,812 -41,590 -23,284 0 0 -
-
NP to SH -26,298 -25,026 -24,812 -41,590 -23,284 -23,762 -23,804 6.86%
-
Tax Rate - - - - - - - -
Total Cost 214,227 199,004 181,384 222,353 181,840 148,494 122,324 45.24%
-
Net Worth 98,380 105,574 111,582 117,619 133,222 138,011 142,776 -21.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 98,380 105,574 111,582 117,619 133,222 138,011 142,776 -21.96%
NOSH 119,975 119,971 119,980 120,019 120,020 120,010 119,979 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -13.99% -14.38% -15.85% -23.01% -14.69% 0.00% 0.00% -
ROE -26.73% -23.70% -22.24% -35.36% -17.48% -17.22% -16.67% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 156.64 145.02 130.50 150.61 132.11 123.73 101.95 33.11%
EPS -21.92 -20.86 -20.68 -34.66 -19.40 -19.80 -19.84 6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.88 0.93 0.98 1.11 1.15 1.19 -21.96%
Adjusted Per Share Value based on latest NOSH - 120,018
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 122.73 113.62 102.25 118.05 103.55 96.98 79.89 33.10%
EPS -17.17 -16.34 -16.20 -27.16 -15.21 -15.52 -15.55 6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6425 0.6895 0.7287 0.7681 0.87 0.9013 0.9324 -21.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.50 0.47 0.47 0.50 0.47 0.53 0.56 -
P/RPS 0.32 0.32 0.36 0.33 0.36 0.43 0.55 -30.28%
P/EPS -2.28 -2.25 -2.27 -1.44 -2.42 -2.68 -2.82 -13.20%
EY -43.84 -44.38 -44.00 -69.31 -41.28 -37.36 -35.43 15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.51 0.51 0.42 0.46 0.47 18.96%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 27/05/03 27/02/03 26/11/02 20/08/02 21/05/02 -
Price 0.56 0.49 0.48 0.47 0.53 0.52 0.56 -
P/RPS 0.36 0.34 0.37 0.31 0.40 0.42 0.55 -24.59%
P/EPS -2.55 -2.35 -2.32 -1.36 -2.73 -2.63 -2.82 -6.48%
EY -39.14 -42.57 -43.08 -73.73 -36.60 -38.08 -35.43 6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.52 0.48 0.48 0.45 0.47 27.89%

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