[FARLIM] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	11,402	30,709	47,866	27,709	15,648	31,198	52,448	-22.44%
YoY %	-62.87%	-35.84%	72.75%	77.08%	-49.84%	-40.52%	-	-
Horiz. %	21.74%	58.55%	91.26%	52.83%	29.84%	59.48%	100.00%	-
PBT	-1,111	735	2,667	4,125	-2,946	-366	774	-
YoY %	-251.16%	-72.44%	-35.35%	240.02%	-704.92%	-147.29%	-	-
Horiz. %	-143.54%	94.96%	344.57%	532.95%	-380.62%	-47.29%	100.00%	-
Tax	-818	-265	-257	-838	440	-13,880	-13,570	-37.36%
YoY %	-208.68%	-3.11%	69.33%	-290.45%	103.17%	-2.28%	-	-
Horiz. %	6.03%	1.95%	1.89%	6.18%	-3.24%	102.28%	100.00%	-
NP	-1,929	470	2,410	3,287	-2,506	-14,246	-12,796	-27.03%
YoY %	-510.43%	-80.50%	-26.68%	231.17%	82.41%	-11.33%	-	-
Horiz. %	15.08%	-3.67%	-18.83%	-25.69%	19.58%	111.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,925	474	2,395	3,239	-2,433	-9,236	-8,209	-21.46%
YoY %	-506.12%	-80.21%	-26.06%	233.13%	73.66%	-12.51%	-	-
Horiz. %	23.45%	-5.77%	-29.18%	-39.46%	29.64%	112.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	36.05%	9.64%	20.32%	-	-	1,753.23%	-
YoY %	-	273.96%	-52.56%	0.00%	-	-	-	-
Horiz. %	-	2.06%	0.55%	1.16%	-	-	100.00%	-
Total Cost	13,331	30,239	45,456	24,422	18,154	45,444	65,244	-23.24%
YoY %	-55.91%	-33.48%	86.13%	34.53%	-60.05%	-30.35%	-	-
Horiz. %	20.43%	46.35%	69.67%	37.43%	27.82%	69.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	109,618	112,263	105,234	104,755	73,944	77,966	81,609	5.03%
YoY %	-2.36%	6.68%	0.46%	41.67%	-5.16%	-4.46%	-	-
Horiz. %	134.32%	137.56%	128.95%	128.36%	90.61%	95.54%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	109,618	112,263	105,234	104,755	73,944	77,966	81,609	5.03%
YoY %	-2.36%	6.68%	0.46%	41.67%	-5.16%	-4.46%	-	-
Horiz. %	134.32%	137.56%	128.95%	128.36%	90.61%	95.54%	100.00%	-
NOSH	133,680	124,736	120,959	120,408	119,264	119,948	120,014	1.81%
YoY %	7.17%	3.12%	0.46%	0.96%	-0.57%	-0.05%	-	-
Horiz. %	111.39%	103.93%	100.79%	100.33%	99.38%	99.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-16.92%	1.53%	5.03%	11.86%	-16.01%	-45.66%	-24.40%	-
YoY %	-1,205.88%	-69.58%	-57.59%	174.08%	64.94%	-87.13%	-	-
Horiz. %	69.34%	-6.27%	-20.61%	-48.61%	65.61%	187.13%	100.00%	-
ROE	-1.76%	0.42%	2.28%	3.09%	-3.29%	-11.85%	-10.06%	-
YoY %	-519.05%	-81.58%	-26.21%	193.92%	72.24%	-17.79%	-	-
Horiz. %	17.50%	-4.17%	-22.66%	-30.72%	32.70%	117.79%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	8.53	24.62	39.57	23.01	13.12	26.01	43.70	-23.82%
YoY %	-65.35%	-37.78%	71.97%	75.38%	-49.56%	-40.48%	-	-
Horiz. %	19.52%	56.34%	90.55%	52.65%	30.02%	59.52%	100.00%	-
EPS	-1.44	0.38	1.98	2.69	-2.04	-7.70	-6.84	-22.86%
YoY %	-478.95%	-80.81%	-26.39%	231.86%	73.51%	-12.57%	-	-
Horiz. %	21.05%	-5.56%	-28.95%	-39.33%	29.82%	112.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.82	0.90	0.87	0.87	0.62	0.65	0.68	3.16%
YoY %	-8.89%	3.45%	0.00%	40.32%	-4.62%	-4.41%	-	-
Horiz. %	120.59%	132.35%	127.94%	127.94%	91.18%	95.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 120,312
RPS	6.77	18.24	28.43	16.46	9.29	18.53	31.15	-22.45%
YoY %	-62.88%	-35.84%	72.72%	77.18%	-49.87%	-40.51%	-	-
Horiz. %	21.73%	58.56%	91.27%	52.84%	29.82%	59.49%	100.00%	-
EPS	-1.14	0.28	1.42	1.92	-1.44	-5.48	-4.87	-21.48%
YoY %	-507.14%	-80.28%	-26.04%	233.33%	73.72%	-12.53%	-	-
Horiz. %	23.41%	-5.75%	-29.16%	-39.43%	29.57%	112.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.651	0.6667	0.6249	0.6221	0.4391	0.463	0.4846	5.04%
YoY %	-2.35%	6.69%	0.45%	41.68%	-5.16%	-4.46%	-	-
Horiz. %	134.34%	137.58%	128.95%	128.37%	90.61%	95.54%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.26	0.31	0.38	0.25	0.58	0.43	0.50	-
P/RPS	3.05	1.26	0.96	1.09	4.42	1.65	1.14	17.81%
YoY %	142.06%	31.25%	-11.93%	-75.34%	167.88%	44.74%	-	-
Horiz. %	267.54%	110.53%	84.21%	95.61%	387.72%	144.74%	100.00%	-
P/EPS	-18.06	81.58	19.19	9.29	-28.43	-5.58	-7.31	16.26%
YoY %	-122.14%	325.12%	106.57%	132.68%	-409.50%	23.67%	-	-
Horiz. %	247.06%	-1,116.01%	-262.52%	-127.09%	388.92%	76.33%	100.00%	-
EY	-5.54	1.23	5.21	10.76	-3.52	-17.91	-13.68	-13.97%
YoY %	-550.41%	-76.39%	-51.58%	405.68%	80.35%	-30.92%	-	-
Horiz. %	40.50%	-8.99%	-38.08%	-78.65%	25.73%	130.92%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.34	0.44	0.29	0.94	0.66	0.74	-13.03%
YoY %	-5.88%	-22.73%	51.72%	-69.15%	42.42%	-10.81%	-	-
Horiz. %	43.24%	45.95%	59.46%	39.19%	127.03%	89.19%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	26/08/10	20/08/09	19/08/08	27/08/07	16/08/06	26/08/05	-
Price	0.25	0.30	0.34	0.23	0.60	0.43	0.50	-
P/RPS	2.93	1.22	0.86	1.00	4.57	1.65	1.14	17.02%
YoY %	140.16%	41.86%	-14.00%	-78.12%	176.97%	44.74%	-	-
Horiz. %	257.02%	107.02%	75.44%	87.72%	400.88%	144.74%	100.00%	-
P/EPS	-17.36	78.95	17.17	8.55	-29.41	-5.58	-7.31	15.49%
YoY %	-121.99%	359.81%	100.82%	129.07%	-427.06%	23.67%	-	-
Horiz. %	237.48%	-1,080.03%	-234.88%	-116.96%	402.33%	76.33%	100.00%	-
EY	-5.76	1.27	5.82	11.70	-3.40	-17.91	-13.68	-13.41%
YoY %	-553.54%	-78.18%	-50.26%	444.12%	81.02%	-30.92%	-	-
Horiz. %	42.11%	-9.28%	-42.54%	-85.53%	24.85%	130.92%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.33	0.39	0.26	0.97	0.66	0.74	-13.96%
YoY %	-9.09%	-15.38%	50.00%	-73.20%	46.97%	-10.81%	-	-
Horiz. %	40.54%	44.59%	52.70%	35.14%	131.08%	89.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos