[FAREAST] QoQ Cumulative 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
Cumulative Result
Revenue	74,975	169,810	102,954	40,057	12,955	71,315	55,644	22.01%
YoY %	-55.85%	64.94%	157.02%	209.20%	-81.83%	28.16%	-	-
Horiz. %	134.74%	305.17%	185.02%	71.99%	23.28%	128.16%	100.00%	-
PBT	13,198	59,178	41,989	20,592	7,720	50,174	38,201	-50.79%
YoY %	-77.70%	40.94%	103.91%	166.74%	-84.61%	31.34%	-	-
Horiz. %	34.55%	154.91%	109.92%	53.90%	20.21%	131.34%	100.00%	-
Tax	-2,953	-15,466	-7,756	-4,350	-1,740	-14,925	-10,659	-57.53%
YoY %	80.91%	-99.41%	-78.30%	-150.00%	88.34%	-40.02%	-	-
Horiz. %	27.70%	145.10%	72.76%	40.81%	16.32%	140.02%	100.00%	-
NP	10,245	43,712	34,233	16,242	5,980	35,249	27,542	-48.30%
YoY %	-76.56%	27.69%	110.77%	171.61%	-83.03%	27.98%	-	-
Horiz. %	37.20%	158.71%	124.29%	58.97%	21.71%	127.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,415	38,906	31,055	15,196	5,556	32,826	25,180	-48.13%
YoY %	-75.80%	25.28%	104.36%	173.51%	-83.07%	30.37%	-	-
Horiz. %	37.39%	154.51%	123.33%	60.35%	22.07%	130.37%	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	64,730	126,098	68,721	23,815	6,975	36,066	28,102	74.50%
YoY %	-48.67%	83.49%	188.56%	241.43%	-80.66%	28.34%	-	-
Horiz. %	230.34%	448.72%	244.54%	84.74%	24.82%	128.34%	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	6,678	66	-	23,090	3,280	-
YoY %	-	100.75%	10,018.18%	0.00%	-	603.96%	-	-
Horiz. %	-	408.72%	203.60%	2.01%	-	703.96%	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	1.88%	7.82%	6.29%	2.81%	1.09%	6.93%	7.68%	-
YoY %	-75.96%	24.32%	123.84%	157.80%	-84.27%	-9.77%	-	-
Horiz. %	24.48%	101.82%	81.90%	36.59%	14.19%	90.23%	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	55.58	126.66	77.08	30.08	9.75	54.05	84.81	-24.57%
YoY %	-56.12%	64.32%	156.25%	208.51%	-81.96%	-36.27%	-	-
Horiz. %	65.53%	149.35%	90.89%	35.47%	11.50%	63.73%	100.00%	-
EPS	6.98	29.02	23.25	11.41	4.18	24.90	19.07	-48.86%
YoY %	-75.95%	24.82%	103.77%	172.97%	-83.21%	30.57%	-	-
Horiz. %	36.60%	152.18%	121.92%	59.83%	21.92%	130.57%	100.00%	-
DPS	0.00	10.00	5.00	0.05	0.00	17.50	5.00	-
YoY %	0.00%	100.00%	9,900.00%	0.00%	0.00%	250.00%	-	-
Horiz. %	0.00%	200.00%	100.00%	1.00%	0.00%	350.00%	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	12.63	28.60	17.34	6.75	2.18	12.01	9.37	22.04%
YoY %	-55.84%	64.94%	156.89%	209.63%	-81.85%	28.18%	-	-
Horiz. %	134.79%	305.23%	185.06%	72.04%	23.27%	128.18%	100.00%	-
EPS	1.59	6.55	5.23	2.56	0.94	5.53	4.24	-48.02%
YoY %	-75.73%	25.24%	104.30%	172.34%	-83.00%	30.42%	-	-
Horiz. %	37.50%	154.48%	123.35%	60.38%	22.17%	130.42%	100.00%	-
DPS	0.00	2.26	1.12	0.01	0.00	3.89	0.55	-
YoY %	0.00%	101.79%	11,100.00%	0.00%	0.00%	607.27%	-	-
Horiz. %	0.00%	410.91%	203.64%	1.82%	0.00%	707.27%	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	8.89	3.51	4.93	11.64	35.29	4.90	3.04	104.63%
YoY %	153.28%	-28.80%	-57.65%	-67.02%	620.20%	61.18%	-	-
Horiz. %	292.43%	115.46%	162.17%	382.89%	1,160.86%	161.18%	100.00%	-
P/EPS	70.77	15.30	16.34	30.67	82.30	10.65	6.72	381.14%
YoY %	362.55%	-6.36%	-46.72%	-62.73%	672.77%	58.48%	-	-
Horiz. %	1,053.12%	227.68%	243.15%	456.40%	1,224.70%	158.48%	100.00%	-
EY	1.41	6.54	6.12	3.26	1.22	9.39	14.87	-79.23%
YoY %	-78.44%	6.86%	87.73%	167.21%	-87.01%	-36.85%	-	-
Horiz. %	9.48%	43.98%	41.16%	21.92%	8.20%	63.15%	100.00%	-
DY	0.00	2.25	1.32	0.01	0.00	6.60	1.94	-
YoY %	0.00%	70.45%	13,100.00%	0.00%	0.00%	240.21%	-	-
Horiz. %	0.00%	115.98%	68.04%	0.52%	0.00%	340.21%	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	9.09	3.82	5.37	12.37	35.70	5.74	3.10	104.99%
YoY %	137.96%	-28.86%	-56.59%	-65.35%	521.95%	85.16%	-	-
Horiz. %	293.23%	123.23%	173.23%	399.03%	1,151.61%	185.16%	100.00%	-
P/EPS	72.35	16.68	17.81	32.60	83.25	12.46	6.85	382.08%
YoY %	333.75%	-6.34%	-45.37%	-60.84%	568.14%	81.90%	-	-
Horiz. %	1,056.20%	243.50%	260.00%	475.91%	1,215.33%	181.90%	100.00%	-
EY	1.38	6.00	5.62	3.07	1.20	8.03	14.59	-79.27%
YoY %	-77.00%	6.76%	83.06%	155.83%	-85.06%	-44.96%	-	-
Horiz. %	9.46%	41.12%	38.52%	21.04%	8.22%	55.04%	100.00%	-
DY	0.00	2.07	1.21	0.01	0.00	5.65	1.90	-
YoY %	0.00%	71.07%	12,000.00%	0.00%	0.00%	197.37%	-	-
Horiz. %	0.00%	108.95%	63.68%	0.53%	0.00%	297.37%	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