[FARLIM] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -4.35%
YoY- -204.11%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 63,074 38,333 71,251 186,940 201,171 193,505 150,266 -13.45%
PBT 12,858 17,989 -2,101 -15,949 -7,768 -59,504 -43,365 -
Tax -1,300 -2,259 -28,702 -3,446 2,126 17,281 14,206 -
NP 11,558 15,730 -30,803 -19,395 -5,642 -42,223 -29,159 -
-
NP to SH 11,632 16,624 -20,579 -17,158 -5,642 -42,223 -29,159 -
-
Tax Rate 10.11% 12.56% - - - - - -
Total Cost 51,516 22,603 102,054 206,335 206,813 235,728 179,425 -18.76%
-
Net Worth 104,671 74,400 78,060 81,518 97,242 105,566 138,046 -4.50%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 104,671 74,400 78,060 81,518 97,242 105,566 138,046 -4.50%
NOSH 120,312 120,000 120,093 119,880 120,052 119,961 120,040 0.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 18.32% 41.04% -43.23% -10.37% -2.80% -21.82% -19.40% -
ROE 11.11% 22.34% -26.36% -21.05% -5.80% -40.00% -21.12% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 52.43 31.94 59.33 155.94 167.57 161.31 125.18 -13.49%
EPS 9.67 13.85 -17.14 -14.31 -4.70 -35.20 -24.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.62 0.65 0.68 0.81 0.88 1.15 -4.53%
Adjusted Per Share Value based on latest NOSH - 119,880
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 37.46 22.76 42.31 111.02 119.47 114.91 89.24 -13.45%
EPS 6.91 9.87 -12.22 -10.19 -3.35 -25.07 -17.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.4418 0.4636 0.4841 0.5775 0.6269 0.8198 -4.50%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.25 0.58 0.43 0.50 0.48 0.47 0.53 -
P/RPS 0.48 1.82 0.72 0.32 0.29 0.29 0.42 2.24%
P/EPS 2.59 4.19 -2.51 -3.49 -10.21 -1.34 -2.18 -
EY 38.67 23.89 -39.85 -28.63 -9.79 -74.89 -45.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.94 0.66 0.74 0.59 0.53 0.46 -7.39%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 27/08/07 16/08/06 26/08/05 30/08/04 27/08/03 20/08/02 -
Price 0.23 0.60 0.43 0.50 0.49 0.49 0.52 -
P/RPS 0.44 1.88 0.72 0.32 0.29 0.30 0.42 0.77%
P/EPS 2.38 4.33 -2.51 -3.49 -10.43 -1.39 -2.14 -
EY 42.04 23.09 -39.85 -28.63 -9.59 -71.83 -46.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.97 0.66 0.74 0.60 0.56 0.45 -8.72%

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