[FARLIM] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 62.04%
YoY- 180.78%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 57,427 51,013 43,083 38,333 45,510 53,883 64,470 -7.41%
PBT 8,849 5,787 23,543 17,989 15,759 20,568 -5,774 -
Tax -465 -21 5,837 -2,259 -8,719 -16,578 -29,056 -93.63%
NP 8,384 5,766 29,380 15,730 7,040 3,990 -34,830 -
-
NP to SH 8,480 5,951 26,576 16,624 10,259 9,831 -23,495 -
-
Tax Rate 5.25% 0.36% -24.79% 12.56% 55.33% 80.60% - -
Total Cost 49,043 45,247 13,703 22,603 38,470 49,893 99,300 -37.49%
-
Net Worth 103,307 82,750 76,845 74,400 74,243 76,802 70,810 28.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 103,307 82,750 76,845 74,400 74,243 76,802 70,810 28.60%
NOSH 121,538 119,928 120,071 120,000 119,747 120,004 120,018 0.84%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.60% 11.30% 68.19% 41.04% 15.47% 7.40% -54.03% -
ROE 8.21% 7.19% 34.58% 22.34% 13.82% 12.80% -33.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 47.25 42.54 35.88 31.94 38.00 44.90 53.72 -8.19%
EPS 6.98 4.96 22.13 13.85 8.57 8.19 -19.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.69 0.64 0.62 0.62 0.64 0.59 27.53%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 34.10 30.29 25.59 22.76 27.03 32.00 38.29 -7.42%
EPS 5.04 3.53 15.78 9.87 6.09 5.84 -13.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6135 0.4914 0.4564 0.4418 0.4409 0.4561 0.4205 28.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.39 0.45 0.56 0.58 0.41 0.41 0.43 -
P/RPS 0.83 1.06 1.56 1.82 1.08 0.91 0.80 2.48%
P/EPS 5.59 9.07 2.53 4.19 4.79 5.00 -2.20 -
EY 17.89 11.03 39.52 23.89 20.90 19.98 -45.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.65 0.88 0.94 0.66 0.64 0.73 -26.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 26/02/08 21/11/07 27/08/07 21/05/07 15/02/07 15/11/06 -
Price 0.29 0.44 0.48 0.60 0.49 0.43 0.43 -
P/RPS 0.61 1.03 1.34 1.88 1.29 0.96 0.80 -16.52%
P/EPS 4.16 8.87 2.17 4.33 5.72 5.25 -2.20 -
EY 24.06 11.28 46.11 23.09 17.48 19.05 -45.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.64 0.75 0.97 0.79 0.67 0.73 -39.88%

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