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

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -27.4%
YoY- -70.22%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 120,702 157,162 186,940 207,284 200,924 196,920 201,171 -28.79%
PBT -6,856 -12,386 -15,949 -21,261 -19,812 -247 -7,768 -7.96%
Tax -22,497 -13,300 -3,446 4,819 6,906 1,891 2,126 -
NP -29,353 -25,686 -19,395 -16,442 -12,906 1,644 -5,642 199.34%
-
NP to SH -21,902 -20,894 -17,158 -16,442 -12,906 1,644 -5,642 146.39%
-
Tax Rate - - - - - - - -
Total Cost 150,055 182,848 206,335 223,726 213,830 195,276 206,813 -19.20%
-
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 -24.32% -16.34% -10.37% -7.93% -6.42% 0.83% -2.80% -
ROE -24.02% -26.37% -21.05% -19.56% -14.53% 1.63% -5.80% -
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 100.61 130.90 155.94 172.60 167.41 159.66 167.57 -28.76%
EPS -18.26 -17.40 -14.31 -13.69 -10.75 1.33 -4.70 146.52%
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 71.68 93.33 111.02 123.10 119.32 116.94 119.47 -28.79%
EPS -13.01 -12.41 -10.19 -9.76 -7.66 0.98 -3.35 146.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5415 0.4706 0.4841 0.4992 0.5274 0.6006 0.5775 -4.18%
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 0.47 0.38 0.32 0.32 0.30 0.30 0.29 37.85%
P/EPS -2.57 -2.87 -3.49 -4.02 -4.65 36.01 -10.21 -60.03%
EY -38.84 -34.80 -28.63 -24.89 -21.51 2.78 -9.79 149.98%
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 0.46 0.37 0.32 0.29 0.34 0.30 0.29 35.89%
P/EPS -2.52 -2.82 -3.49 -3.65 -5.30 36.01 -10.43 -61.10%
EY -39.69 -35.51 -28.63 -27.38 -18.87 2.78 -9.59 157.10%
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