[FARLIM] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- -285.79%
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 15,376 16,789 24,908 28,240 10,838 10,133 26,554 -8.70%
PBT -6,739 4,359 -19,366 -4,986 -6,522 -729 10,795 -
Tax -55 -41 -44 -24 -99 -13 -3,090 -48.88%
NP -6,794 4,318 -19,410 -5,010 -6,621 -742 7,705 -
-
NP to SH -6,835 4,307 -19,409 -5,031 -6,648 -685 7,875 -
-
Tax Rate - 0.94% - - - - 28.62% -
Total Cost 22,170 12,471 44,318 33,250 17,459 10,875 18,849 2.74%
-
Net Worth 123,951 140,783 136,193 156,270 171,899 158,474 174,004 -5.49%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 123,951 140,783 136,193 156,270 171,899 158,474 174,004 -5.49%
NOSH 168,391 168,391 168,391 168,391 168,391 168,391 140,326 3.08%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -44.19% 25.72% -77.93% -17.74% -61.09% -7.32% 29.02% -
ROE -5.51% 3.06% -14.25% -3.22% -3.87% -0.43% 4.53% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.05 10.97 16.28 18.43 6.49 6.59 18.92 -10.00%
EPS -4.47 2.81 -12.68 -3.28 -3.98 -0.44 5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.92 0.89 1.02 1.03 1.03 1.24 -6.84%
Adjusted Per Share Value based on latest NOSH - 168,391
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.13 9.97 14.79 16.77 6.44 6.02 15.77 -8.70%
EPS -4.06 2.56 -11.53 -2.99 -3.95 -0.41 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7361 0.8361 0.8088 0.928 1.0208 0.9411 1.0333 -5.49%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.22 0.235 0.25 0.295 0.335 0.375 0.50 -
P/RPS 2.19 2.14 1.54 1.60 5.16 5.69 2.64 -3.06%
P/EPS -4.93 8.35 -1.97 -8.98 -8.41 -84.23 8.91 -
EY -20.30 11.98 -50.73 -11.13 -11.89 -1.19 11.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.28 0.29 0.33 0.36 0.40 -6.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 22/02/23 24/02/22 25/02/21 25/02/20 22/02/19 27/02/18 -
Price 0.23 0.225 0.245 0.285 0.30 0.375 0.50 -
P/RPS 2.29 2.05 1.51 1.55 4.62 5.69 2.64 -2.34%
P/EPS -5.15 7.99 -1.93 -8.68 -7.53 -84.23 8.91 -
EY -19.42 12.51 -51.77 -11.52 -13.28 -1.19 11.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.28 0.28 0.29 0.36 0.40 -5.76%

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