[FAREAST] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -26.47%
YoY- 179.07%
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 57,816 69,788 49,120 32,436 29,736 45,684 51,692 -0.11%
PBT 41,000 47,372 24,040 11,268 6,508 15,916 26,192 -0.47%
Tax -13,996 -9,084 -6,316 -4,280 -4,004 -7,232 0 -100.00%
NP 27,004 38,288 17,724 6,988 2,504 8,684 26,192 -0.03%
-
NP to SH 27,004 38,288 17,724 6,988 2,504 8,684 26,192 -0.03%
-
Tax Rate 34.14% 19.18% 26.27% 37.98% 61.52% 45.44% 0.00% -
Total Cost 30,812 31,500 31,396 25,448 27,232 37,000 25,500 -0.20%
-
Net Worth 325,578 349,709 355,737 364,163 329,208 246,195 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 325,578 349,709 355,737 364,163 329,208 246,195 0 -100.00%
NOSH 65,115 64,284 62,851 61,514 55,892 55,953 56,013 -0.15%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 46.71% 54.86% 36.08% 21.54% 8.42% 19.01% 50.67% -
ROE 8.29% 10.95% 4.98% 1.92% 0.76% 3.53% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 88.79 108.56 78.15 52.73 53.20 81.65 92.28 0.04%
EPS 20.52 59.56 28.20 11.36 4.48 15.52 46.76 0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.44 5.66 5.92 5.89 4.40 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 61,514
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 9.74 11.75 8.27 5.46 5.01 7.69 8.70 -0.11%
EPS 4.55 6.45 2.98 1.18 0.42 1.46 4.41 -0.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5483 0.5889 0.599 0.6132 0.5544 0.4146 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 2.01 1.78 1.38 1.03 0.85 1.40 0.00 -
P/RPS 2.26 1.64 1.77 1.95 1.60 1.71 0.00 -100.00%
P/EPS 4.85 2.99 4.89 9.07 18.97 9.02 0.00 -100.00%
EY 20.63 33.46 20.43 11.03 5.27 11.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.24 0.17 0.14 0.32 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 17/05/05 24/05/04 19/05/03 16/05/02 30/05/01 23/05/00 - -
Price 2.11 1.80 1.45 1.14 0.85 1.36 0.00 -
P/RPS 2.38 1.66 1.86 2.16 1.60 1.67 0.00 -100.00%
P/EPS 5.09 3.02 5.14 10.04 18.97 8.76 0.00 -100.00%
EY 19.65 33.09 19.45 9.96 5.27 11.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 0.26 0.19 0.14 0.31 0.00 -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

Post a Comment