[FARLIM] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -134.0%
YoY- -88.09%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 92,501 96,502 104,896 217,820 200,924 192,453 189,266 -37.87%
PBT -960 2,620 1,548 -27,020 -19,812 -15,142 -17,970 -85.73%
Tax -28,393 -27,970 -27,140 -3,180 6,906 6,832 5,356 -
NP -29,353 -25,350 -25,592 -30,200 -12,906 -8,310 -12,614 75.33%
-
NP to SH -19,552 -15,828 -16,418 -30,200 -12,906 -8,310 -12,614 33.82%
-
Tax Rate - 1,067.56% 1,753.23% - - - - -
Total Cost 121,854 121,853 130,488 248,020 213,830 200,763 201,880 -28.51%
-
Net Worth 87,604 79,220 81,609 84,064 88,841 98,478 97,122 -6.62%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 87,604 79,220 81,609 84,064 88,841 98,478 97,122 -6.62%
NOSH 120,006 120,030 120,014 120,092 120,055 120,096 119,904 0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -31.73% -26.27% -24.40% -13.86% -6.42% -4.32% -6.66% -
ROE -22.32% -19.98% -20.12% -35.92% -14.53% -8.44% -12.99% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 77.08 80.40 87.40 181.38 167.36 160.25 157.85 -37.90%
EPS -16.29 -13.19 -13.68 -17.32 -10.75 -6.92 -10.52 33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.68 0.70 0.74 0.82 0.81 -6.68%
Adjusted Per Share Value based on latest NOSH - 120,092
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 60.41 63.02 68.50 142.25 131.22 125.68 123.60 -37.87%
EPS -12.77 -10.34 -10.72 -19.72 -8.43 -5.43 -8.24 33.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5721 0.5174 0.533 0.549 0.5802 0.6431 0.6343 -6.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.47 0.50 0.50 0.55 0.50 0.48 0.48 -
P/RPS 0.61 0.62 0.57 0.30 0.30 0.30 0.30 60.29%
P/EPS -2.88 -3.79 -3.65 -2.19 -4.65 -6.94 -4.56 -26.32%
EY -34.66 -26.37 -27.36 -45.72 -21.50 -14.42 -21.92 35.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 0.74 0.79 0.68 0.59 0.59 5.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 26/08/05 27/05/05 21/02/05 29/11/04 30/08/04 -
Price 0.46 0.49 0.50 0.50 0.57 0.48 0.49 -
P/RPS 0.60 0.61 0.57 0.28 0.34 0.30 0.31 55.12%
P/EPS -2.82 -3.72 -3.65 -1.99 -5.30 -6.94 -4.66 -28.39%
EY -35.42 -26.91 -27.36 -50.29 -18.86 -14.42 -21.47 39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.74 0.71 0.77 0.59 0.60 3.29%

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