[FARLIM] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -13.14%
YoY- -88.09%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 20,124 19,929 26,194 54,455 56,584 49,707 46,538 -42.72%
PBT -2,925 1,191 1,633 -6,755 -8,455 -2,372 -3,679 -14.14%
Tax -7,415 -7,408 -6,879 -795 1,782 2,446 1,386 -
NP -10,340 -6,217 -5,246 -7,550 -6,673 74 -2,293 172.19%
-
NP to SH -7,681 -3,662 -3,009 -7,550 -6,673 74 -2,293 123.38%
-
Tax Rate - 622.00% 421.25% - - - - -
Total Cost 30,464 26,146 31,440 62,005 63,257 49,633 48,831 -26.92%
-
Net Worth 91,176 79,243 81,518 84,064 88,813 101,133 97,242 -4.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 91,176 79,243 81,518 84,064 88,813 101,133 97,242 -4.19%
NOSH 119,969 120,065 119,880 120,092 120,017 123,333 120,052 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -51.38% -31.20% -20.03% -13.86% -11.79% 0.15% -4.93% -
ROE -8.42% -4.62% -3.69% -8.98% -7.51% 0.07% -2.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.77 16.60 21.85 45.34 47.15 40.30 38.76 -42.70%
EPS -6.40 -3.05 -2.50 -4.33 -5.56 0.06 -1.91 123.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.66 0.68 0.70 0.74 0.82 0.81 -4.14%
Adjusted Per Share Value based on latest NOSH - 120,092
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.14 13.01 17.11 35.56 36.95 32.46 30.39 -42.73%
EPS -5.02 -2.39 -1.97 -4.93 -4.36 0.05 -1.50 123.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5954 0.5175 0.5324 0.549 0.58 0.6605 0.6351 -4.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.47 0.50 0.50 0.55 0.50 0.48 0.48 -
P/RPS 2.80 3.01 2.29 1.21 1.06 1.19 1.24 71.86%
P/EPS -7.34 -16.39 -19.92 -8.75 -8.99 800.00 -25.13 -55.87%
EY -13.62 -6.10 -5.02 -11.43 -11.12 0.13 -3.98 126.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.74 0.79 0.68 0.59 0.59 3.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 26/08/05 27/05/05 21/02/05 29/11/04 30/08/04 -
Price 0.46 0.49 0.50 0.50 0.57 0.48 0.49 -
P/RPS 2.74 2.95 2.29 1.10 1.21 1.19 1.26 67.61%
P/EPS -7.18 -16.07 -19.92 -7.95 -10.25 800.00 -25.65 -57.10%
EY -13.92 -6.22 -5.02 -12.57 -9.75 0.13 -3.90 133.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.74 0.71 0.77 0.59 0.60 1.10%

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