[FARLIM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -64.7%
YoY- -51.5%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 44,346 31,198 14,519 92,501 72,377 52,448 54,455 -12.78%
PBT -2,849 -366 1,936 -960 1,965 774 -6,755 -43.73%
Tax -21,641 -13,880 -7,416 -28,393 -20,978 -13,570 -795 803.09%
NP -24,490 -14,246 -5,480 -29,353 -19,013 -12,796 -7,550 118.96%
-
NP to SH -15,814 -9,236 -2,799 -19,552 -11,871 -8,209 -7,550 63.63%
-
Tax Rate - - 383.06% - 1,067.58% 1,753.23% - -
Total Cost 68,836 45,444 19,999 121,854 91,390 65,244 62,005 7.20%
-
Net Worth 70,786 77,966 164,635 87,604 79,220 81,609 84,064 -10.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 70,786 77,966 164,635 87,604 79,220 81,609 84,064 -10.81%
NOSH 119,977 119,948 235,193 120,006 120,030 120,014 120,092 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -55.22% -45.66% -37.74% -31.73% -26.27% -24.40% -13.86% -
ROE -22.34% -11.85% -1.70% -22.32% -14.98% -10.06% -8.98% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 36.96 26.01 6.17 77.08 60.30 43.70 45.34 -12.72%
EPS -13.18 -7.70 -2.33 -16.29 -9.89 -6.84 -4.33 109.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.65 0.70 0.73 0.66 0.68 0.70 -10.76%
Adjusted Per Share Value based on latest NOSH - 119,969
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.96 20.37 9.48 60.41 47.27 34.25 35.56 -12.78%
EPS -10.33 -6.03 -1.83 -12.77 -7.75 -5.36 -4.93 63.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4623 0.5092 1.0752 0.5721 0.5174 0.533 0.549 -10.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.43 0.43 0.45 0.47 0.50 0.50 0.55 -
P/RPS 1.16 1.65 7.29 0.61 0.83 1.14 1.21 -2.77%
P/EPS -3.26 -5.58 -37.81 -2.88 -5.06 -7.31 -8.75 -48.19%
EY -30.65 -17.91 -2.64 -34.66 -19.78 -13.68 -11.43 92.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.64 0.64 0.76 0.74 0.79 -5.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 16/08/06 22/05/06 27/02/06 17/11/05 26/08/05 27/05/05 -
Price 0.43 0.43 0.43 0.46 0.49 0.50 0.50 -
P/RPS 1.16 1.65 6.97 0.60 0.81 1.14 1.10 3.60%
P/EPS -3.26 -5.58 -36.13 -2.82 -4.95 -7.31 -7.95 -44.77%
EY -30.65 -17.91 -2.77 -35.42 -20.18 -13.68 -12.57 81.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.61 0.63 0.74 0.74 0.71 1.86%

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