[FARLIM] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.43%
YoY- -506.12%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 5,454 11,623 10,916 11,402 30,709 47,866 27,709 -23.72%
PBT 54,192 -775 -367 -1,111 735 2,667 4,125 53.57%
Tax -8,196 -188 -136 -818 -265 -257 -838 46.21%
NP 45,996 -963 -503 -1,929 470 2,410 3,287 55.20%
-
NP to SH 45,964 -978 -629 -1,925 474 2,395 3,239 55.56%
-
Tax Rate 15.12% - - - 36.05% 9.64% 20.32% -
Total Cost -40,542 12,586 11,419 13,331 30,239 45,456 24,422 -
-
Net Worth 150,148 115,067 120,680 109,618 112,263 105,234 104,755 6.18%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 150,148 115,067 120,680 109,618 112,263 105,234 104,755 6.18%
NOSH 140,326 140,326 140,326 133,680 124,736 120,959 120,408 2.58%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 843.34% -8.29% -4.61% -16.92% 1.53% 5.03% 11.86% -
ROE 30.61% -0.85% -0.52% -1.76% 0.42% 2.28% 3.09% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.89 8.28 7.78 8.53 24.62 39.57 23.01 -25.63%
EPS 32.76 -0.70 -0.45 -1.44 0.38 1.98 2.69 51.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.82 0.86 0.82 0.90 0.87 0.87 3.50%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.56 7.59 7.13 7.45 20.05 31.26 18.10 -23.73%
EPS 30.02 -0.64 -0.41 -1.26 0.31 1.56 2.12 55.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9806 0.7515 0.7881 0.7159 0.7331 0.6872 0.6841 6.18%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.69 0.325 0.25 0.26 0.31 0.38 0.25 -
P/RPS 17.75 3.92 3.21 3.05 1.26 0.96 1.09 59.17%
P/EPS 2.11 -46.63 -55.77 -18.06 81.58 19.19 9.29 -21.88%
EY 47.47 -2.14 -1.79 -5.54 1.23 5.21 10.76 28.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.29 0.32 0.34 0.44 0.29 14.09%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 22/08/13 27/08/12 26/08/11 26/08/10 20/08/09 19/08/08 -
Price 0.665 0.32 0.25 0.25 0.30 0.34 0.23 -
P/RPS 17.11 3.86 3.21 2.93 1.22 0.86 1.00 60.48%
P/EPS 2.03 -45.91 -55.77 -17.36 78.95 17.17 8.55 -21.30%
EY 49.26 -2.18 -1.79 -5.76 1.27 5.82 11.70 27.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.39 0.29 0.30 0.33 0.39 0.26 15.57%

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