[FAREAST] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -79.11%
YoY- 153.63%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 12,955 14,454 17,447 12,280 8,109 7,434 11,421 2.12%
PBT 7,720 10,250 11,843 6,010 2,817 1,627 3,979 11.67%
Tax -1,740 -3,499 -2,271 -1,579 -1,070 -1,001 -1,808 -0.63%
NP 5,980 6,751 9,572 4,431 1,747 626 2,171 18.38%
-
NP to SH 5,556 6,751 9,572 4,431 1,747 626 2,171 16.94%
-
Tax Rate 22.54% 34.14% 19.18% 26.27% 37.98% 61.52% 45.44% -
Total Cost 6,975 7,703 7,875 7,849 6,362 6,808 9,250 -4.59%
-
Net Worth 511,736 325,578 349,709 355,737 364,163 329,208 246,195 12.96%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 511,736 325,578 349,709 355,737 364,163 329,208 246,195 12.96%
NOSH 132,918 65,115 64,284 62,851 61,514 55,892 55,953 15.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 46.16% 46.71% 54.86% 36.08% 21.54% 8.42% 19.01% -
ROE 1.09% 2.07% 2.74% 1.25% 0.48% 0.19% 0.88% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.75 22.20 27.14 19.54 13.18 13.30 20.41 -11.57%
EPS 4.18 5.13 14.89 7.05 2.84 1.12 3.88 1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 5.00 5.44 5.66 5.92 5.89 4.40 -2.19%
Adjusted Per Share Value based on latest NOSH - 62,851
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.18 2.43 2.94 2.07 1.37 1.25 1.92 2.13%
EPS 0.94 1.14 1.61 0.75 0.29 0.11 0.37 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8617 0.5483 0.5889 0.599 0.6132 0.5544 0.4146 12.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.44 2.01 1.78 1.38 1.03 0.85 1.40 -
P/RPS 35.29 9.06 6.56 7.06 7.81 6.39 6.86 31.37%
P/EPS 82.30 19.39 11.95 19.57 36.27 75.89 36.08 14.72%
EY 1.22 5.16 8.37 5.11 2.76 1.32 2.77 -12.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.40 0.33 0.24 0.17 0.14 0.32 18.57%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/06 17/05/05 24/05/04 19/05/03 16/05/02 30/05/01 23/05/00 -
Price 3.48 2.11 1.80 1.45 1.14 0.85 1.36 -
P/RPS 35.70 9.51 6.63 7.42 8.65 6.39 6.66 32.27%
P/EPS 83.25 20.35 12.09 20.57 40.14 75.89 35.05 15.50%
EY 1.20 4.91 8.27 4.86 2.49 1.32 2.85 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.42 0.33 0.26 0.19 0.14 0.31 19.42%

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