[FAREAST] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 12,280 57,903 39,796 20,387 8,109 41,242 30,890 -45.96%
PBT 6,010 32,634 18,211 7,090 2,817 15,273 8,136 -18.29%
Tax -1,579 -11,427 -7,939 -7,090 -1,070 -5,769 -3,034 -35.32%
NP 4,431 21,207 10,272 0 1,747 9,504 5,102 -8.97%
-
NP to SH 4,431 21,207 10,272 0 1,747 9,504 5,102 -8.97%
-
Tax Rate 26.27% 35.02% 43.59% 100.00% 37.98% 37.77% 37.29% -
Total Cost 7,849 36,696 29,524 20,387 6,362 31,738 25,788 -54.78%
-
Net Worth 355,737 313,047 307,767 367,239 364,163 340,000 340,749 2.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 9,280 3,083 - - - - -
Div Payout % - 43.76% 30.02% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 355,737 313,047 307,767 367,239 364,163 340,000 340,749 2.91%
NOSH 62,851 61,867 61,676 61,514 61,514 61,594 61,618 1.33%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 36.08% 36.63% 25.81% 0.00% 21.54% 23.04% 16.52% -
ROE 1.25% 6.77% 3.34% 0.00% 0.48% 2.80% 1.50% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 19.54 93.59 64.52 33.14 13.18 66.96 50.13 -46.67%
EPS 7.05 34.28 16.66 8.21 2.84 15.43 8.28 -10.17%
DPS 0.00 15.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.06 4.99 5.97 5.92 5.52 5.53 1.56%
Adjusted Per Share Value based on latest NOSH - 61,514
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.07 9.75 6.70 3.43 1.37 6.94 5.20 -45.91%
EPS 0.75 3.57 1.73 8.21 0.29 1.60 0.86 -8.72%
DPS 0.00 1.56 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.599 0.5272 0.5183 0.6184 0.6132 0.5725 0.5738 2.90%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.38 1.35 1.30 1.14 1.03 0.98 0.79 -
P/RPS 7.06 1.44 2.01 3.44 7.81 1.46 1.58 171.53%
P/EPS 19.57 3.94 7.81 13.89 36.27 6.35 9.54 61.51%
EY 5.11 25.39 12.81 7.20 2.76 15.74 10.48 -38.07%
DY 0.00 11.11 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.19 0.17 0.18 0.14 43.28%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 27/02/03 29/11/02 26/08/02 16/05/02 27/02/02 26/11/01 -
Price 1.45 1.41 1.33 1.49 1.14 1.01 0.94 -
P/RPS 7.42 1.51 2.06 4.50 8.65 1.51 1.88 149.95%
P/EPS 20.57 4.11 7.99 18.15 40.14 6.55 11.35 48.70%
EY 4.86 24.31 12.52 5.51 2.49 15.28 8.81 -32.76%
DY 0.00 10.64 3.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.27 0.25 0.19 0.18 0.17 32.77%

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