[FARLIM] QoQ TTM Result on 30-Sep-2000 [#3]

Announcement Date
21-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -145.87%
YoY- -213.57%
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 133,427 149,896 150,759 169,134 185,876 134,760 108,005 -0.21%
PBT -33,976 -30,523 -25,782 -8,213 -939 -557 4,005 -
Tax 33,976 30,650 25,909 15,550 10,458 9,949 5,387 -1.85%
NP 0 127 127 7,337 9,519 9,392 9,392 -
-
NP to SH -29,428 -26,861 -23,301 -2,478 5,402 5,275 9,392 -
-
Tax Rate - - - - - - -134.51% -
Total Cost 133,427 149,769 150,632 161,797 176,357 125,368 98,613 -0.30%
-
Net Worth 163,467 164,335 176,464 187,134 184,727 189,646 193,146 0.16%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 163,467 164,335 176,464 187,134 184,727 189,646 193,146 0.16%
NOSH 120,197 119,953 120,044 119,957 115,454 120,029 119,966 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.00% 0.08% 0.08% 4.34% 5.12% 6.97% 8.70% -
ROE -18.00% -16.35% -13.20% -1.32% 2.92% 2.78% 4.86% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 111.01 124.96 125.59 140.99 160.99 112.27 90.03 -0.21%
EPS -24.48 -22.39 -19.41 -2.07 4.68 4.39 7.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.37 1.47 1.56 1.60 1.58 1.61 0.17%
Adjusted Per Share Value based on latest NOSH - 119,957
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 87.14 97.89 98.45 110.45 121.39 88.01 70.53 -0.21%
EPS -19.22 -17.54 -15.22 -1.62 3.53 3.44 6.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0675 1.0732 1.1524 1.2221 1.2064 1.2385 1.2614 0.16%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.51 0.60 0.90 1.08 1.79 2.32 0.00 -
P/RPS 0.46 0.48 0.72 0.77 1.11 2.07 0.00 -100.00%
P/EPS -2.08 -2.68 -4.64 -52.28 38.26 52.79 0.00 -100.00%
EY -48.01 -37.32 -21.57 -1.91 2.61 1.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.61 0.69 1.12 1.47 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 25/05/01 05/04/01 21/11/00 23/08/00 - - -
Price 0.60 0.52 0.57 1.02 1.59 0.00 0.00 -
P/RPS 0.54 0.42 0.45 0.72 0.99 0.00 0.00 -100.00%
P/EPS -2.45 -2.32 -2.94 -49.38 33.98 0.00 0.00 -100.00%
EY -40.81 -43.06 -34.05 -2.03 2.94 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.39 0.65 0.99 0.00 0.00 -100.00%

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