[FARLIM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.44%
YoY- 49.6%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 31,296 62,396 104,896 189,266 173,978 148,494 121,078 -20.17%
PBT -5,892 -732 1,548 -17,970 -37,458 -30,950 -26,276 -22.04%
Tax 880 -27,760 -27,140 5,356 12,432 30,950 26,276 -43.21%
NP -5,012 -28,492 -25,592 -12,614 -25,026 0 0 -
-
NP to SH -4,866 -18,472 -16,418 -12,614 -25,026 -23,762 -20,234 -21.13%
-
Tax Rate - - 1,753.23% - - - - -
Total Cost 36,308 90,888 130,488 201,880 199,004 148,494 121,078 -18.17%
-
Net Worth 73,944 77,966 81,609 97,122 105,574 138,011 163,216 -12.35%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 73,944 77,966 81,609 97,122 105,574 138,011 163,216 -12.35%
NOSH 119,264 119,948 120,014 119,904 119,971 120,010 120,011 -0.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -16.01% -45.66% -24.40% -6.66% -14.38% 0.00% 0.00% -
ROE -6.58% -23.69% -20.12% -12.99% -23.70% -17.22% -12.40% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.24 52.02 87.40 157.85 145.02 123.73 100.89 -20.09%
EPS -4.08 -15.40 -13.68 -10.52 -20.86 -19.80 -16.86 -21.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.65 0.68 0.81 0.88 1.15 1.36 -12.26%
Adjusted Per Share Value based on latest NOSH - 120,052
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 18.59 37.05 62.29 112.40 103.32 88.18 71.90 -20.17%
EPS -2.89 -10.97 -9.75 -7.49 -14.86 -14.11 -12.02 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4391 0.463 0.4846 0.5768 0.627 0.8196 0.9693 -12.35%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.58 0.43 0.50 0.48 0.47 0.53 0.51 -
P/RPS 2.21 0.83 0.57 0.30 0.32 0.43 0.51 27.66%
P/EPS -14.22 -2.79 -3.65 -4.56 -2.25 -2.68 -3.02 29.44%
EY -7.03 -35.81 -27.36 -21.92 -44.38 -37.36 -33.06 -22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.66 0.74 0.59 0.53 0.46 0.38 16.28%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 16/08/06 26/08/05 30/08/04 27/08/03 20/08/02 23/08/01 -
Price 0.60 0.43 0.50 0.49 0.49 0.52 0.60 -
P/RPS 2.29 0.83 0.57 0.31 0.34 0.42 0.59 25.34%
P/EPS -14.71 -2.79 -3.65 -4.66 -2.35 -2.63 -3.56 26.66%
EY -6.80 -35.81 -27.36 -21.47 -42.57 -38.08 -28.10 -21.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.66 0.74 0.60 0.56 0.45 0.44 14.07%

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