[FARLIM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 379.4%
YoY- -39.47%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 55,638 55,418 50,240 51,013 44,728 31,296 24,584 72.12%
PBT 6,412 8,250 756 5,787 168 -5,892 -11,492 -
Tax -1,373 -1,676 -4 -21 1,032 880 1,772 -
NP 5,038 6,574 752 5,766 1,200 -5,012 -9,720 -
-
NP to SH 4,937 6,478 632 5,951 1,241 -4,866 -9,484 -
-
Tax Rate 21.41% 20.32% 0.53% 0.36% -614.29% - - -
Total Cost 50,600 48,844 49,488 45,247 43,528 36,308 34,304 29.48%
-
Net Worth 104,938 104,755 103,307 82,855 76,389 73,944 74,243 25.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 104,938 104,755 103,307 82,855 76,389 73,944 74,243 25.86%
NOSH 120,618 120,408 121,538 120,080 119,358 119,264 119,747 0.48%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.06% 11.86% 1.50% 11.30% 2.68% -16.01% -39.54% -
ROE 4.70% 6.18% 0.61% 7.18% 1.63% -6.58% -12.77% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.13 46.02 41.34 42.48 37.47 26.24 20.53 71.29%
EPS 4.09 5.38 0.52 4.96 1.04 -4.08 -7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.85 0.69 0.64 0.62 0.62 25.26%
Adjusted Per Share Value based on latest NOSH - 119,928
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.04 32.91 29.84 30.29 26.56 18.59 14.60 72.11%
EPS 2.93 3.85 0.38 3.53 0.74 -2.89 -5.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6232 0.6221 0.6135 0.492 0.4536 0.4391 0.4409 25.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.32 0.25 0.39 0.45 0.56 0.58 0.41 -
P/RPS 0.69 0.54 0.94 1.06 1.49 2.21 2.00 -50.71%
P/EPS 7.82 4.65 75.00 9.08 53.85 -14.22 -5.18 -
EY 12.79 21.52 1.33 11.01 1.86 -7.03 -19.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.46 0.65 0.88 0.94 0.66 -31.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 19/08/08 21/05/08 26/02/08 21/11/07 27/08/07 21/05/07 -
Price 0.25 0.23 0.29 0.44 0.48 0.60 0.49 -
P/RPS 0.54 0.50 0.70 1.04 1.28 2.29 2.39 -62.80%
P/EPS 6.11 4.28 55.77 8.88 46.15 -14.71 -6.19 -
EY 16.37 23.39 1.79 11.26 2.17 -6.80 -16.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.34 0.64 0.75 0.97 0.79 -48.63%

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