[FARLIM] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -206.71%
YoY- -130.44%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 15,376 14,865 16,332 15,280 16,789 16,054 14,040 6.22%
PBT -6,739 -6,010 -5,240 -4,500 4,359 8,981 18,282 -
Tax -55 -29 -30 -32 -41 -13 -16 127.25%
NP -6,794 -6,040 -5,270 -4,532 4,318 8,968 18,266 -
-
NP to SH -6,835 -6,070 -5,310 -4,596 4,307 8,952 18,256 -
-
Tax Rate - - - - 0.94% 0.14% 0.09% -
Total Cost 22,170 20,905 21,602 19,812 12,471 7,086 -4,226 -
-
Net Worth 123,951 125,481 128,541 130,072 140,783 142,314 145,374 -10.05%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 123,951 125,481 128,541 130,072 140,783 142,314 145,374 -10.05%
NOSH 168,391 168,391 168,391 168,391 168,391 168,391 168,391 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -44.19% -40.63% -32.27% -29.66% 25.72% 55.86% 130.10% -
ROE -5.51% -4.84% -4.13% -3.53% 3.06% 6.29% 12.56% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.05 9.71 10.67 9.99 10.97 10.49 9.17 6.28%
EPS -4.47 -3.97 -3.48 -3.00 2.81 5.85 11.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.84 0.85 0.92 0.93 0.95 -10.05%
Adjusted Per Share Value based on latest NOSH - 168,391
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.04 9.71 10.67 9.98 10.96 10.48 9.17 6.21%
EPS -4.46 -3.96 -3.47 -3.00 2.81 5.85 11.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8095 0.8195 0.8395 0.8495 0.9194 0.9294 0.9494 -10.05%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.22 0.225 0.22 0.23 0.235 0.245 0.235 -
P/RPS 2.19 2.32 2.06 2.30 2.14 2.34 2.56 -9.85%
P/EPS -4.93 -5.67 -6.34 -7.66 8.35 4.19 1.97 -
EY -20.30 -17.63 -15.77 -13.06 11.98 23.88 50.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.27 0.26 0.26 0.25 5.24%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 23/11/23 24/08/23 31/05/23 22/02/23 14/11/22 25/08/22 -
Price 0.23 0.225 0.21 0.22 0.225 0.23 0.245 -
P/RPS 2.29 2.32 1.97 2.20 2.05 2.19 2.67 -9.70%
P/EPS -5.15 -5.67 -6.05 -7.33 7.99 3.93 2.05 -
EY -19.42 -17.63 -16.52 -13.65 12.51 25.43 48.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.25 0.26 0.24 0.25 0.26 5.05%

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