[FARLIM] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -134.0%
YoY- -88.09%
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 50,240 24,584 58,076 217,820 192,380 156,572 122,324 -13.77%
PBT 756 -11,492 7,744 -27,020 -21,224 -35,764 -30,304 -
Tax -4 1,772 -29,664 -3,180 5,168 10,952 30,304 -
NP 752 -9,720 -21,920 -30,200 -16,056 -24,812 0 -
-
NP to SH 632 -9,484 -11,196 -30,200 -16,056 -24,812 -23,804 -
-
Tax Rate 0.53% - 383.06% - - - - -
Total Cost 49,488 34,304 79,996 248,020 208,436 181,384 122,324 -13.98%
-
Net Worth 103,307 74,243 164,635 84,064 99,451 111,582 142,776 -5.24%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 103,307 74,243 164,635 84,064 99,451 111,582 142,776 -5.24%
NOSH 121,538 119,747 235,193 120,092 119,820 119,980 119,979 0.21%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.50% -39.54% -37.74% -13.86% -8.35% -15.85% 0.00% -
ROE 0.61% -12.77% -6.80% -35.92% -16.14% -22.24% -16.67% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 41.34 20.53 24.69 181.38 160.56 130.50 101.95 -13.95%
EPS 0.52 -7.92 -9.32 -17.32 -13.40 -20.68 -19.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.62 0.70 0.70 0.83 0.93 1.19 -5.44%
Adjusted Per Share Value based on latest NOSH - 120,092
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 32.81 16.05 37.93 142.25 125.64 102.25 79.89 -13.77%
EPS 0.41 -6.19 -7.31 -19.72 -10.49 -16.20 -15.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6747 0.4849 1.0752 0.549 0.6495 0.7287 0.9324 -5.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.39 0.41 0.45 0.55 0.52 0.47 0.56 -
P/RPS 0.94 2.00 1.82 0.30 0.32 0.36 0.55 9.33%
P/EPS 75.00 -5.18 -9.45 -2.19 -3.88 -2.27 -2.82 -
EY 1.33 -19.32 -10.58 -45.72 -25.77 -44.00 -35.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.64 0.79 0.63 0.51 0.47 -0.35%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 21/05/07 22/05/06 27/05/05 26/05/04 27/05/03 21/05/02 -
Price 0.29 0.49 0.43 0.50 0.47 0.48 0.56 -
P/RPS 0.70 2.39 1.74 0.28 0.29 0.37 0.55 4.09%
P/EPS 55.77 -6.19 -9.03 -1.99 -3.51 -2.32 -2.82 -
EY 1.79 -16.16 -11.07 -50.29 -28.51 -43.08 -35.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.79 0.61 0.71 0.57 0.52 0.47 -5.24%

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