[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -81.62%
YoY- 179.07%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 57,903 39,796 20,387 8,109 41,242 30,890 16,326 132.03%
PBT 32,634 18,211 7,090 2,817 15,273 8,136 6,545 191.00%
Tax -11,427 -7,939 -7,090 -1,070 -5,769 -3,034 -1,900 229.63%
NP 21,207 10,272 0 1,747 9,504 5,102 4,645 174.44%
-
NP to SH 21,207 10,272 0 1,747 9,504 5,102 4,645 174.44%
-
Tax Rate 35.02% 43.59% 100.00% 37.98% 37.77% 37.29% 29.03% -
Total Cost 36,696 29,524 20,387 6,362 31,738 25,788 11,681 114.05%
-
Net Worth 313,047 307,767 367,239 364,163 340,000 340,749 339,700 -5.28%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 9,280 3,083 - - - - - -
Div Payout % 43.76% 30.02% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 313,047 307,767 367,239 364,163 340,000 340,749 339,700 -5.28%
NOSH 61,867 61,676 61,514 61,514 61,594 61,618 55,963 6.89%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 36.63% 25.81% 0.00% 21.54% 23.04% 16.52% 28.45% -
ROE 6.77% 3.34% 0.00% 0.48% 2.80% 1.50% 1.37% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 93.59 64.52 33.14 13.18 66.96 50.13 29.17 117.07%
EPS 34.28 16.66 8.21 2.84 15.43 8.28 8.30 156.75%
DPS 15.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.06 4.99 5.97 5.92 5.52 5.53 6.07 -11.39%
Adjusted Per Share Value based on latest NOSH - 61,514
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.75 6.70 3.43 1.37 6.94 5.20 2.75 131.97%
EPS 3.57 1.73 8.21 0.29 1.60 0.86 0.78 174.90%
DPS 1.56 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5272 0.5183 0.6184 0.6132 0.5725 0.5738 0.572 -5.27%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.35 1.30 1.14 1.03 0.98 0.79 0.86 -
P/RPS 1.44 2.01 3.44 7.81 1.46 1.58 2.95 -37.92%
P/EPS 3.94 7.81 13.89 36.27 6.35 9.54 10.36 -47.41%
EY 25.39 12.81 7.20 2.76 15.74 10.48 9.65 90.25%
DY 11.11 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.19 0.17 0.18 0.14 0.14 54.75%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 26/08/02 16/05/02 27/02/02 26/11/01 28/08/01 -
Price 1.41 1.33 1.49 1.14 1.01 0.94 0.93 -
P/RPS 1.51 2.06 4.50 8.65 1.51 1.88 3.19 -39.17%
P/EPS 4.11 7.99 18.15 40.14 6.55 11.35 11.20 -48.64%
EY 24.31 12.52 5.51 2.49 15.28 8.81 8.92 94.75%
DY 10.64 3.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.25 0.19 0.18 0.17 0.15 51.43%

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