[FARLIM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 29.63%
YoY- -56.1%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,189 10,497 16,952 22,201 15,149 9,502 16,679 -13.07%
PBT 562 266 746 1,485 3,936 -73 -2,303 -
Tax -111 -239 -110 -141 -838 -3 -6,463 -49.17%
NP 451 27 636 1,344 3,098 -76 -8,766 -
-
NP to SH 423 28 654 1,352 3,080 -72 -6,437 -
-
Tax Rate 19.75% 89.85% 14.75% 9.49% 21.29% - - -
Total Cost 6,738 10,470 16,316 20,857 12,051 9,578 25,445 -19.84%
-
Net Worth 120,680 114,800 113,192 105,021 104,671 74,400 78,060 7.52%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 120,680 114,800 113,192 105,021 104,671 74,400 78,060 7.52%
NOSH 140,326 140,000 125,769 120,714 120,312 120,000 120,093 2.62%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.27% 0.26% 3.75% 6.05% 20.45% -0.80% -52.56% -
ROE 0.35% 0.02% 0.58% 1.29% 2.94% -0.10% -8.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.12 7.50 13.48 18.39 12.59 7.92 13.89 -15.31%
EPS 0.30 0.02 0.52 1.12 2.56 -0.06 -5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.90 0.87 0.87 0.62 0.65 4.77%
Adjusted Per Share Value based on latest NOSH - 120,714
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.27 6.23 10.07 13.18 9.00 5.64 9.90 -13.06%
EPS 0.25 0.02 0.39 0.80 1.83 -0.04 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7167 0.6817 0.6722 0.6237 0.6216 0.4418 0.4636 7.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.25 0.26 0.31 0.38 0.25 0.58 0.43 -
P/RPS 4.88 3.47 2.30 2.07 1.99 7.32 3.10 7.84%
P/EPS 82.93 1,300.00 59.62 33.93 9.77 -966.67 -8.02 -
EY 1.21 0.08 1.68 2.95 10.24 -0.10 -12.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.34 0.44 0.29 0.94 0.66 -12.79%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 26/08/11 26/08/10 20/08/09 19/08/08 27/08/07 16/08/06 -
Price 0.25 0.25 0.30 0.34 0.23 0.60 0.43 -
P/RPS 4.88 3.33 2.23 1.85 1.83 7.58 3.10 7.84%
P/EPS 82.93 1,250.00 57.69 30.36 8.98 -1,000.00 -8.02 -
EY 1.21 0.08 1.73 3.29 11.13 -0.10 -12.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.39 0.26 0.97 0.66 -12.79%

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