[FARLIM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.94%
YoY- 71.51%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 144,340 94,633 48,095 193,527 140,947 86,989 39,143 138.11%
PBT -11,357 -8,985 -5,306 -17,511 -28,621 -18,729 -8,941 17.23%
Tax 5,124 2,678 1,292 5,664 8,897 6,216 2,738 51.68%
NP -6,233 -6,307 -4,014 -11,847 -19,724 -12,513 -6,203 0.32%
-
NP to SH -6,233 -6,307 -4,014 -11,847 -19,724 -12,513 -6,203 0.32%
-
Tax Rate - - - - - - - -
Total Cost 150,573 100,940 52,109 205,374 160,671 99,502 45,346 122.08%
-
Net Worth 98,478 97,122 99,451 99,583 98,380 105,574 111,582 -7.97%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 98,478 97,122 99,451 99,583 98,380 105,574 111,582 -7.97%
NOSH 120,096 119,904 119,820 119,980 119,975 119,971 119,980 0.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -4.32% -6.66% -8.35% -6.12% -13.99% -14.38% -15.85% -
ROE -6.33% -6.49% -4.04% -11.90% -20.05% -11.85% -5.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 120.19 78.92 40.14 161.30 117.48 72.51 32.62 137.98%
EPS -5.19 -5.26 -3.35 -9.87 -16.44 -10.43 -5.17 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.83 0.83 0.82 0.88 0.93 -8.02%
Adjusted Per Share Value based on latest NOSH - 119,968
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 94.26 61.80 31.41 126.38 92.05 56.81 25.56 138.12%
EPS -4.07 -4.12 -2.62 -7.74 -12.88 -8.17 -4.05 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6431 0.6343 0.6495 0.6503 0.6425 0.6895 0.7287 -7.97%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.48 0.48 0.52 0.56 0.50 0.47 0.47 -
P/RPS 0.40 0.61 1.30 0.35 0.43 0.65 1.44 -57.32%
P/EPS -9.25 -9.13 -15.52 -5.67 -3.04 -4.51 -9.09 1.16%
EY -10.81 -10.96 -6.44 -17.63 -32.88 -22.19 -11.00 -1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.63 0.67 0.61 0.53 0.51 10.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 26/05/04 26/02/04 18/11/03 27/08/03 27/05/03 -
Price 0.48 0.49 0.47 0.58 0.56 0.49 0.48 -
P/RPS 0.40 0.62 1.17 0.36 0.48 0.68 1.47 -57.90%
P/EPS -9.25 -9.32 -14.03 -5.87 -3.41 -4.70 -9.28 -0.21%
EY -10.81 -10.73 -7.13 -17.02 -29.36 -21.29 -10.77 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.57 0.70 0.68 0.56 0.52 8.75%

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