[FARLIM] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 6.3%
YoY- 4.44%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 180,763 159,150 150,266 141,247 136,558 131,439 133,427 22.36%
PBT -56,250 -44,957 -43,365 -39,301 -41,028 -32,223 -33,976 39.81%
Tax 14,659 14,034 14,206 16,072 23,750 28,404 33,976 -42.81%
NP -41,591 -30,923 -29,159 -23,229 -17,278 -3,819 0 -
-
NP to SH -41,591 -30,923 -29,159 -25,669 -27,395 -27,549 -29,428 25.85%
-
Tax Rate - - - - - - - -
Total Cost 222,354 190,073 179,425 164,476 153,836 135,258 133,427 40.43%
-
Net Worth 120,018 133,271 138,046 142,776 148,834 162,127 163,467 -18.56%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 120,018 133,271 138,046 142,776 148,834 162,127 163,467 -18.56%
NOSH 120,018 120,064 120,040 119,979 120,027 120,094 120,197 -0.09%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -23.01% -19.43% -19.40% -16.45% -12.65% -2.91% 0.00% -
ROE -34.65% -23.20% -21.12% -17.98% -18.41% -16.99% -18.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 150.61 132.55 125.18 117.73 113.77 109.45 111.01 22.48%
EPS -34.65 -25.76 -24.29 -21.39 -22.82 -22.94 -24.48 25.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.11 1.15 1.19 1.24 1.35 1.36 -18.48%
Adjusted Per Share Value based on latest NOSH - 119,979
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 107.35 94.51 89.24 83.88 81.10 78.06 79.24 22.36%
EPS -24.70 -18.36 -17.32 -15.24 -16.27 -16.36 -17.48 25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7127 0.7914 0.8198 0.8479 0.8839 0.9628 0.9708 -18.57%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.50 0.47 0.53 0.56 0.55 0.47 0.51 -
P/RPS 0.33 0.35 0.42 0.48 0.48 0.43 0.46 -19.81%
P/EPS -1.44 -1.82 -2.18 -2.62 -2.41 -2.05 -2.08 -21.68%
EY -69.31 -54.80 -45.83 -38.20 -41.50 -48.81 -48.01 27.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.46 0.47 0.44 0.35 0.38 20.01%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 20/08/02 21/05/02 20/03/02 20/12/01 23/08/01 -
Price 0.47 0.53 0.52 0.56 0.60 0.53 0.60 -
P/RPS 0.31 0.40 0.42 0.48 0.53 0.48 0.54 -30.85%
P/EPS -1.36 -2.06 -2.14 -2.62 -2.63 -2.31 -2.45 -32.38%
EY -73.73 -48.59 -46.71 -38.20 -38.04 -43.28 -40.81 48.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.45 0.47 0.48 0.39 0.44 4.48%

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