[FARLIM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.09%
YoY- -12.95%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 59,128 96,502 192,453 187,929 158,556 128,433 154,197 -14.75%
PBT -3,798 2,620 -15,142 -38,161 -29,241 -24,004 -15,416 -20.81%
Tax -28,854 -27,970 6,832 11,862 5,957 24,004 15,416 -
NP -32,653 -25,350 -8,310 -26,298 -23,284 0 0 -
-
NP to SH -21,085 -15,828 -8,310 -26,298 -23,284 -18,581 -12,918 8.50%
-
Tax Rate - 1,067.56% - - - - - -
Total Cost 91,781 121,853 200,763 214,227 181,840 128,433 154,197 -8.28%
-
Net Worth 70,786 79,220 98,478 98,380 133,222 162,046 187,296 -14.96%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 70,786 79,220 98,478 98,380 133,222 162,046 187,296 -14.96%
NOSH 119,977 120,030 120,096 119,975 120,020 120,034 120,061 -0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -55.22% -26.27% -4.32% -13.99% -14.69% 0.00% 0.00% -
ROE -29.79% -19.98% -8.44% -26.73% -17.48% -11.47% -6.90% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 49.28 80.40 160.25 156.64 132.11 107.00 128.43 -14.74%
EPS -17.57 -13.19 -6.92 -21.92 -19.40 -15.48 -10.76 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.66 0.82 0.82 1.11 1.35 1.56 -14.95%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.11 57.31 114.29 111.60 94.16 76.27 91.57 -14.75%
EPS -12.52 -9.40 -4.94 -15.62 -13.83 -11.03 -7.67 8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4204 0.4705 0.5848 0.5842 0.7912 0.9623 1.1123 -14.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.43 0.50 0.48 0.50 0.47 0.47 1.08 -
P/RPS 0.87 0.62 0.30 0.32 0.36 0.44 0.84 0.58%
P/EPS -2.45 -3.79 -6.94 -2.28 -2.42 -3.04 -10.04 -20.94%
EY -40.87 -26.37 -14.42 -43.84 -41.28 -32.94 -9.96 26.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.59 0.61 0.42 0.35 0.69 0.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 17/11/05 29/11/04 18/11/03 26/11/02 20/12/01 21/11/00 -
Price 0.43 0.49 0.48 0.56 0.53 0.53 1.02 -
P/RPS 0.87 0.61 0.30 0.36 0.40 0.50 0.79 1.61%
P/EPS -2.45 -3.72 -6.94 -2.55 -2.73 -3.42 -9.48 -20.18%
EY -40.87 -26.91 -14.42 -39.14 -36.60 -29.21 -10.55 25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.59 0.68 0.48 0.39 0.65 1.95%

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