[FARLIM] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.35%
YoY- -143.03%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 26,194 46,538 47,846 43,666 34,647 51,116 0 -100.00%
PBT 1,633 -3,679 -9,788 -7,899 -3,835 -382 0 -100.00%
Tax -6,879 1,386 3,478 7,899 3,835 509 0 -100.00%
NP -5,246 -2,293 -6,310 0 0 127 0 -100.00%
-
NP to SH -3,009 -2,293 -6,310 -5,930 -2,440 127 0 -100.00%
-
Tax Rate 421.25% - - - - - - -
Total Cost 31,440 48,831 54,156 43,666 34,647 50,989 0 -100.00%
-
Net Worth 81,518 97,242 105,566 138,046 163,467 184,727 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 81,518 97,242 105,566 138,046 163,467 184,727 0 -100.00%
NOSH 119,880 120,052 119,961 120,040 120,197 115,454 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -20.03% -4.93% -13.19% 0.00% 0.00% 0.25% 0.00% -
ROE -3.69% -2.36% -5.98% -4.30% -1.49% 0.07% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 21.85 38.76 39.88 36.38 28.83 44.27 0.00 -100.00%
EPS -2.50 -1.91 -5.26 -4.94 -2.03 0.11 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.81 0.88 1.15 1.36 1.60 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 120,040
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 17.11 30.39 31.25 28.52 22.63 33.38 0.00 -100.00%
EPS -1.97 -1.50 -4.12 -3.87 -1.59 0.08 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5324 0.6351 0.6894 0.9015 1.0675 1.2064 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.50 0.48 0.47 0.53 0.51 1.79 0.00 -
P/RPS 2.29 1.24 1.18 1.46 1.77 4.04 0.00 -100.00%
P/EPS -19.92 -25.13 -8.94 -10.73 -25.12 1,627.27 0.00 -100.00%
EY -5.02 -3.98 -11.19 -9.32 -3.98 0.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.53 0.46 0.38 1.12 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 30/08/04 27/08/03 20/08/02 23/08/01 23/08/00 - -
Price 0.50 0.49 0.49 0.52 0.60 1.59 0.00 -
P/RPS 2.29 1.26 1.23 1.43 2.08 3.59 0.00 -100.00%
P/EPS -19.92 -25.65 -9.32 -10.53 -29.56 1,445.45 0.00 -100.00%
EY -5.02 -3.90 -10.73 -9.50 -3.38 0.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.56 0.45 0.44 0.99 0.00 -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

Post a Comment