[FARLIM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -103.14%
YoY- -117.26%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 63,864 55,346 30,709 13,757 86,042 65,963 47,866 21.13%
PBT 6,622 4,549 735 -11 8,481 4,036 2,667 83.05%
Tax -2,014 -472 -265 -155 -2,787 -1,025 -257 293.05%
NP 4,608 4,077 470 -166 5,694 3,011 2,410 53.86%
-
NP to SH 4,663 4,129 474 -180 5,725 3,013 2,395 55.73%
-
Tax Rate 30.41% 10.38% 36.05% - 32.86% 25.40% 9.64% -
Total Cost 59,256 51,269 30,239 13,923 80,348 62,952 45,456 19.27%
-
Net Worth 116,262 116,011 112,263 114,428 110,806 106,557 105,234 6.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 116,262 116,011 112,263 114,428 110,806 106,557 105,234 6.85%
NOSH 125,013 124,743 124,736 128,571 123,118 122,479 120,959 2.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.22% 7.37% 1.53% -1.21% 6.62% 4.56% 5.03% -
ROE 4.01% 3.56% 0.42% -0.16% 5.17% 2.83% 2.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.09 44.37 24.62 10.70 69.89 53.86 39.57 18.51%
EPS 3.73 3.31 0.38 -0.14 4.65 2.46 1.98 52.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.90 0.89 0.90 0.87 0.87 4.53%
Adjusted Per Share Value based on latest NOSH - 128,571
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.93 32.87 18.24 8.17 51.10 39.17 28.43 21.12%
EPS 2.77 2.45 0.28 -0.11 3.40 1.79 1.42 55.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6904 0.6889 0.6667 0.6795 0.658 0.6328 0.6249 6.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.40 0.32 0.31 0.32 0.36 0.34 0.38 -
P/RPS 0.78 0.72 1.26 2.99 0.52 0.63 0.96 -12.89%
P/EPS 10.72 9.67 81.58 -228.57 7.74 13.82 19.19 -32.09%
EY 9.33 10.34 1.23 -0.44 12.92 7.24 5.21 47.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.34 0.36 0.40 0.39 0.44 -1.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 21/05/10 24/02/10 19/11/09 20/08/09 -
Price 0.39 0.35 0.30 0.31 0.35 0.32 0.34 -
P/RPS 0.76 0.79 1.22 2.90 0.50 0.59 0.86 -7.88%
P/EPS 10.46 10.57 78.95 -221.43 7.53 13.01 17.17 -28.07%
EY 9.56 9.46 1.27 -0.45 13.29 7.69 5.82 39.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.33 0.35 0.39 0.37 0.39 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