[FARLIM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -35.53%
YoY- 35.29%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 24,584 58,076 217,820 192,380 156,572 122,324 103,568 -21.30%
PBT -11,492 7,744 -27,020 -21,224 -35,764 -30,304 -37,212 -17.77%
Tax 1,772 -29,664 -3,180 5,168 10,952 30,304 37,212 -39.78%
NP -9,720 -21,920 -30,200 -16,056 -24,812 0 0 -
-
NP to SH -9,484 -11,196 -30,200 -16,056 -24,812 -23,804 -30,708 -17.77%
-
Tax Rate - 383.06% - - - - - -
Total Cost 34,304 79,996 248,020 208,436 181,384 122,324 103,568 -16.81%
-
Net Worth 74,243 164,635 84,064 99,451 111,582 142,776 164,335 -12.39%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 74,243 164,635 84,064 99,451 111,582 142,776 164,335 -12.39%
NOSH 119,747 235,193 120,092 119,820 119,980 119,979 119,953 -0.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -39.54% -37.74% -13.86% -8.35% -15.85% 0.00% 0.00% -
ROE -12.77% -6.80% -35.92% -16.14% -22.24% -16.67% -18.69% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 20.53 24.69 181.38 160.56 130.50 101.95 86.34 -21.28%
EPS -7.92 -9.32 -17.32 -13.40 -20.68 -19.84 -25.60 -17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.70 0.70 0.83 0.93 1.19 1.37 -12.37%
Adjusted Per Share Value based on latest NOSH - 119,820
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 16.05 37.93 142.25 125.64 102.25 79.89 67.64 -21.30%
EPS -6.19 -7.31 -19.72 -10.49 -16.20 -15.55 -20.05 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4849 1.0752 0.549 0.6495 0.7287 0.9324 1.0732 -12.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.45 0.55 0.52 0.47 0.56 0.60 -
P/RPS 2.00 1.82 0.30 0.32 0.36 0.55 0.69 19.39%
P/EPS -5.18 -9.45 -2.19 -3.88 -2.27 -2.82 -2.34 14.15%
EY -19.32 -10.58 -45.72 -25.77 -44.00 -35.43 -42.67 -12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.79 0.63 0.51 0.47 0.44 6.98%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 22/05/06 27/05/05 26/05/04 27/05/03 21/05/02 25/05/01 -
Price 0.49 0.43 0.50 0.47 0.48 0.56 0.52 -
P/RPS 2.39 1.74 0.28 0.29 0.37 0.55 0.60 25.89%
P/EPS -6.19 -9.03 -1.99 -3.51 -2.32 -2.82 -2.03 20.40%
EY -16.16 -11.07 -50.29 -28.51 -43.08 -35.43 -49.23 -16.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.71 0.57 0.52 0.47 0.38 12.96%

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