[FARLIM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -19.99%
YoY- -19.94%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 45,510 53,883 64,470 71,251 80,766 120,702 157,162 -56.26%
PBT 15,759 20,568 -5,774 -2,101 1,835 -6,856 -12,386 -
Tax -8,719 -16,578 -29,056 -28,702 -29,118 -22,497 -13,300 -24.55%
NP 7,040 3,990 -34,830 -30,803 -27,283 -29,353 -25,686 -
-
NP to SH 10,259 9,831 -23,495 -20,579 -17,151 -21,902 -20,894 -
-
Tax Rate 55.33% 80.60% - - 1,586.81% - - -
Total Cost 38,470 49,893 99,300 102,054 108,049 150,055 182,848 -64.65%
-
Net Worth 74,243 76,802 70,810 78,060 164,635 91,176 79,243 -4.25%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 74,243 76,802 70,810 78,060 164,635 91,176 79,243 -4.25%
NOSH 119,747 120,004 120,018 120,093 235,193 119,969 120,065 -0.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.47% 7.40% -54.03% -43.23% -33.78% -24.32% -16.34% -
ROE 13.82% 12.80% -33.18% -26.36% -10.42% -24.02% -26.37% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.00 44.90 53.72 59.33 34.34 100.61 130.90 -56.19%
EPS 8.57 8.19 -19.58 -17.14 -7.29 -18.26 -17.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.59 0.65 0.70 0.76 0.66 -4.08%
Adjusted Per Share Value based on latest NOSH - 120,093
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.03 32.00 38.29 42.31 47.96 71.68 93.33 -56.25%
EPS 6.09 5.84 -13.95 -12.22 -10.19 -13.01 -12.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4409 0.4561 0.4205 0.4636 0.9777 0.5415 0.4706 -4.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.41 0.41 0.43 0.43 0.45 0.47 0.50 -
P/RPS 1.08 0.91 0.80 0.72 1.31 0.47 0.38 100.77%
P/EPS 4.79 5.00 -2.20 -2.51 -6.17 -2.57 -2.87 -
EY 20.90 19.98 -45.53 -39.85 -16.21 -38.84 -34.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.73 0.66 0.64 0.62 0.76 -8.98%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 15/02/07 15/11/06 16/08/06 22/05/06 27/02/06 17/11/05 -
Price 0.49 0.43 0.43 0.43 0.43 0.46 0.49 -
P/RPS 1.29 0.96 0.80 0.72 1.25 0.46 0.37 130.10%
P/EPS 5.72 5.25 -2.20 -2.51 -5.90 -2.52 -2.82 -
EY 17.48 19.05 -45.53 -39.85 -16.96 -39.69 -35.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.73 0.66 0.61 0.61 0.74 4.45%

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