[FARLIM] QoQ Quarter Result on 31-Dec-2014 [#4]

Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -131.83%
YoY- 94.21%
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 12,152 6,248 316 14,085 5,375 5,174 280 1132.15%
PBT 4,569 1,472 -922 482 1,735 -581 54,773 -80.87%
Tax -1,835 -65 -57 -995 -61 0 -8,196 -63.09%
NP 2,734 1,407 -979 -513 1,674 -581 46,577 -84.87%
-
NP to SH 2,665 1,356 -990 -529 1,662 -603 46,567 -85.12%
-
Tax Rate 40.16% 4.42% - 206.43% 3.52% - 14.96% -
Total Cost 9,418 4,841 1,295 14,598 3,701 5,755 -46,297 -
-
Net Worth 148,745 152,955 151,552 151,552 152,955 150,148 151,552 -1.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 70 - - - - - -
Div Payout % - 5.17% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 148,745 152,955 151,552 151,552 152,955 150,148 151,552 -1.23%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.50% 22.52% -309.81% -3.64% 31.14% -11.23% 16,634.64% -
ROE 1.79% 0.89% -0.65% -0.35% 1.09% -0.40% 30.73% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.66 4.45 0.23 10.04 3.83 3.69 0.20 1130.25%
EPS 1.90 0.97 -0.71 -0.38 1.18 -0.43 33.18 -85.11%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.09 1.08 1.08 1.09 1.07 1.08 -1.23%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.22 3.71 0.19 8.36 3.19 3.07 0.17 1114.51%
EPS 1.58 0.81 -0.59 -0.31 0.99 -0.36 27.65 -85.13%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8833 0.9083 0.90 0.90 0.9083 0.8917 0.90 -1.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.475 0.635 0.54 0.49 0.62 0.69 0.65 -
P/RPS 5.49 14.26 239.80 4.88 16.19 18.71 325.76 -93.41%
P/EPS 25.01 65.71 -76.54 -129.98 52.35 -160.57 1.96 445.21%
EY 4.00 1.52 -1.31 -0.77 1.91 -0.62 51.05 -81.66%
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.50 0.45 0.57 0.64 0.60 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 28/05/15 26/02/15 18/11/14 28/08/14 22/05/14 -
Price 0.495 0.47 0.65 0.53 0.54 0.665 0.77 -
P/RPS 5.72 10.56 288.65 5.28 14.10 18.04 385.90 -93.95%
P/EPS 26.06 48.64 -92.13 -140.59 45.59 -154.75 2.32 400.82%
EY 3.84 2.06 -1.09 -0.71 2.19 -0.65 43.10 -80.02%
DY 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.60 0.49 0.50 0.62 0.71 -24.02%

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