[FAREAST] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Annualized Quarter Result
Revenue	299,900	169,810	137,272	80,114	51,820	71,315	74,192	153.97%
YoY %	76.61%	23.70%	71.35%	54.60%	-27.34%	-3.88%	-	-
Horiz. %	404.22%	228.88%	185.02%	107.98%	69.85%	96.12%	100.00%	-
PBT	52,792	59,178	55,985	41,184	30,880	50,174	50,934	2.41%
YoY %	-10.79%	5.70%	35.94%	33.37%	-38.45%	-1.49%	-	-
Horiz. %	103.65%	116.19%	109.92%	80.86%	60.63%	98.51%	100.00%	-
Tax	-11,812	-15,466	-10,341	-8,700	-6,960	-14,925	-14,212	-11.61%
YoY %	23.63%	-49.56%	-18.86%	-25.00%	53.37%	-5.02%	-	-
Horiz. %	83.11%	108.82%	72.76%	61.22%	48.97%	105.02%	100.00%	-
NP	40,980	43,712	45,644	32,484	23,920	35,249	36,722	7.59%
YoY %	-6.25%	-4.23%	40.51%	35.80%	-32.14%	-4.01%	-	-
Horiz. %	111.60%	119.03%	124.30%	88.46%	65.14%	95.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,660	38,906	41,406	30,392	22,224	32,826	33,573	7.96%
YoY %	-3.20%	-6.04%	36.24%	36.75%	-32.30%	-2.23%	-	-
Horiz. %	112.17%	115.88%	123.33%	90.53%	66.20%	97.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.37%	26.13%	18.47%	21.12%	22.54%	29.75%	27.90%	-
YoY %	-14.39%	41.47%	-12.55%	-6.30%	-24.24%	6.63%	-	-
Horiz. %	80.18%	93.66%	66.20%	75.70%	80.79%	106.63%	100.00%	-
Total Cost	258,920	126,098	91,628	47,630	27,900	36,066	37,469	263.22%
YoY %	105.33%	37.62%	92.37%	70.72%	-22.64%	-3.74%	-	-
Horiz. %	691.02%	336.54%	244.54%	127.12%	74.46%	96.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	501,773	497,376	493,928	540,716	511,736	473,543	328,058	32.78%
YoY %	0.88%	0.70%	-8.65%	5.66%	8.07%	44.35%	-	-
Horiz. %	152.95%	151.61%	150.56%	164.82%	155.99%	144.35%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	13,406	8,904	133	-	23,090	4,374	-
YoY %	-	50.56%	6,594.74%	0.00%	-	427.89%	-	-
Horiz. %	-	306.49%	203.57%	3.04%	-	527.89%	100.00%	-
Div Payout %	-	34.46%	21.51%	0.44%	-	70.34%	13.03%	-
YoY %	-	60.20%	4,788.64%	0.00%	-	439.83%	-	-
Horiz. %	-	264.47%	165.08%	3.38%	-	539.83%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	501,773	497,376	493,928	540,716	511,736	473,543	328,058	32.78%
YoY %	0.88%	0.70%	-8.65%	5.66%	8.07%	44.35%	-	-
Horiz. %	152.95%	151.61%	150.56%	164.82%	155.99%	144.35%	100.00%	-
NOSH	134,885	134,063	133,569	133,181	132,918	131,942	65,611	61.75%
YoY %	0.61%	0.37%	0.29%	0.20%	0.74%	101.10%	-	-
Horiz. %	205.58%	204.33%	203.58%	202.99%	202.58%	201.10%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	13.66%	25.74%	33.25%	40.55%	46.16%	49.43%	49.50%	-
YoY %	-46.93%	-22.59%	-18.00%	-12.15%	-6.62%	-0.14%	-	-
Horiz. %	27.60%	52.00%	67.17%	81.92%	93.25%	99.86%	100.00%	-
ROE	7.51%	7.82%	8.38%	5.62%	4.34%	6.93%	10.23%	-
YoY %	-3.96%	-6.68%	49.11%	29.49%	-37.37%	-32.26%	-	-
Horiz. %	73.41%	76.44%	81.92%	54.94%	42.42%	67.74%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	222.34	126.66	102.77	60.15	38.99	54.05	113.08	57.01%
YoY %	75.54%	23.25%	70.86%	54.27%	-27.86%	-52.20%	-	-
Horiz. %	196.62%	112.01%	90.88%	53.19%	34.48%	47.80%	100.00%	-
EPS	27.92	29.02	31.00	22.82	16.72	24.90	25.43	6.43%
YoY %	-3.79%	-6.39%	35.85%	36.48%	-32.85%	-2.08%	-	-
Horiz. %	109.79%	114.12%	121.90%	89.74%	65.75%	97.92%	100.00%	-
DPS	0.00	10.00	6.67	0.10	0.00	17.50	6.67	-
YoY %	0.00%	49.93%	6,570.00%	0.00%	0.00%	162.37%	-	-
Horiz. %	0.00%	149.93%	100.00%	1.50%	0.00%	262.37%	100.00%	-
NAPS	3.72	3.71	3.6979	4.06	3.85	3.589	5.00	-17.90%
YoY %	0.27%	0.33%	-8.92%	5.45%	7.27%	-28.22%	-	-
Horiz. %	74.40%	74.20%	73.96%	81.20%	77.00%	71.78%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 133,149
RPS	50.50	28.60	23.12	13.49	8.73	12.01	12.49	154.01%
YoY %	76.57%	23.70%	71.39%	54.52%	-27.31%	-3.84%	-	-
Horiz. %	404.32%	228.98%	185.11%	108.01%	69.90%	96.16%	100.00%	-
EPS	6.34	6.55	6.97	5.12	3.74	5.53	5.65	7.99%
YoY %	-3.21%	-6.03%	36.13%	36.90%	-32.37%	-2.12%	-	-
Horiz. %	112.21%	115.93%	123.36%	90.62%	66.19%	97.88%	100.00%	-
DPS	0.00	2.26	1.50	0.02	0.00	3.89	0.74	-
YoY %	0.00%	50.67%	7,400.00%	0.00%	0.00%	425.68%	-	-
Horiz. %	0.00%	305.41%	202.70%	2.70%	0.00%	525.68%	100.00%	-
NAPS	0.845	0.8376	0.8318	0.9105	0.8617	0.7974	0.5524	32.79%
YoY %	0.88%	0.70%	-8.64%	5.66%	8.06%	44.35%	-	-
Horiz. %	152.97%	151.63%	150.58%	164.83%	155.99%	144.35%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	4.94	4.44	3.80	3.50	3.44	2.65	2.58	-
P/RPS	2.22	3.51	3.70	5.82	8.82	4.90	2.28	-1.76%
YoY %	-36.75%	-5.14%	-36.43%	-34.01%	80.00%	114.91%	-	-
Horiz. %	97.37%	153.95%	162.28%	255.26%	386.84%	214.91%	100.00%	-
P/EPS	17.69	15.30	12.26	15.34	20.57	10.65	5.04	131.13%
YoY %	15.62%	24.80%	-20.08%	-25.43%	93.15%	111.31%	-	-
Horiz. %	350.99%	303.57%	243.25%	304.37%	408.13%	211.31%	100.00%	-
EY	5.65	6.54	8.16	6.52	4.86	9.39	19.83	-56.73%
YoY %	-13.61%	-19.85%	25.15%	34.16%	-48.24%	-52.65%	-	-
Horiz. %	28.49%	32.98%	41.15%	32.88%	24.51%	47.35%	100.00%	-
DY	0.00	2.25	1.75	0.03	0.00	6.60	2.58	-
YoY %	0.00%	28.57%	5,733.33%	0.00%	0.00%	155.81%	-	-
Horiz. %	0.00%	87.21%	67.83%	1.16%	0.00%	255.81%	100.00%	-
P/NAPS	1.33	1.20	1.03	0.86	0.89	0.74	0.52	87.13%
YoY %	10.83%	16.50%	19.77%	-3.37%	20.27%	42.31%	-	-
Horiz. %	255.77%	230.77%	198.08%	165.38%	171.15%	142.31%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/05/07	27/02/07	01/12/06	18/08/06	19/05/06	27/02/06	29/11/05	-
Price	5.05	4.84	4.14	3.72	3.48	3.10	2.63	-
P/RPS	2.27	3.82	4.03	6.18	8.93	5.74	2.33	-1.72%
YoY %	-40.58%	-5.21%	-34.79%	-30.80%	55.57%	146.35%	-	-
Horiz. %	97.42%	163.95%	172.96%	265.24%	383.26%	246.35%	100.00%	-
P/EPS	18.09	16.68	13.35	16.30	20.81	12.46	5.14	131.55%
YoY %	8.45%	24.94%	-18.10%	-21.67%	67.01%	142.41%	-	-
Horiz. %	351.95%	324.51%	259.73%	317.12%	404.86%	242.41%	100.00%	-
EY	5.53	6.00	7.49	6.13	4.80	8.03	19.46	-56.80%
YoY %	-7.83%	-19.89%	22.19%	27.71%	-40.22%	-58.74%	-	-
Horiz. %	28.42%	30.83%	38.49%	31.50%	24.67%	41.26%	100.00%	-
DY	0.00	2.07	1.61	0.03	0.00	5.65	2.53	-
YoY %	0.00%	28.57%	5,266.67%	0.00%	0.00%	123.32%	-	-
Horiz. %	0.00%	81.82%	63.64%	1.19%	0.00%	223.32%	100.00%	-
P/NAPS	1.36	1.30	1.12	0.92	0.90	0.86	0.53	87.53%
YoY %	4.62%	16.07%	21.74%	2.22%	4.65%	62.26%	-	-
Horiz. %	256.60%	245.28%	211.32%	173.58%	169.81%	162.26%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos