[FAREAST] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.07%
YoY- -17.7%
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 74,117 147,613 74,975 12,955 14,454 17,447 12,280 34.89%
PBT 19,770 48,522 13,198 7,720 10,250 11,843 6,010 21.92%
Tax -4,106 -10,177 -2,953 -1,740 -3,499 -2,271 -1,579 17.24%
NP 15,664 38,345 10,245 5,980 6,751 9,572 4,431 23.40%
-
NP to SH 14,276 33,129 9,415 5,556 6,751 9,572 4,431 21.50%
-
Tax Rate 20.77% 20.97% 22.37% 22.54% 34.14% 19.18% 26.27% -
Total Cost 58,453 109,268 64,730 6,975 7,703 7,875 7,849 39.70%
-
Net Worth 659,518 585,026 501,773 511,736 325,578 349,709 355,737 10.82%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 659,518 585,026 501,773 511,736 325,578 349,709 355,737 10.82%
NOSH 135,703 135,110 134,885 132,918 65,115 64,284 62,851 13.67%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 21.13% 25.98% 13.66% 46.16% 46.71% 54.86% 36.08% -
ROE 2.16% 5.66% 1.88% 1.09% 2.07% 2.74% 1.25% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 54.62 109.25 55.58 9.75 22.20 27.14 19.54 18.66%
EPS 10.52 24.52 6.98 4.18 5.13 14.89 7.05 6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.86 4.33 3.72 3.85 5.00 5.44 5.66 -2.50%
Adjusted Per Share Value based on latest NOSH - 132,918
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 12.48 24.86 12.63 2.18 2.43 2.94 2.07 34.87%
EPS 2.40 5.58 1.59 0.94 1.14 1.61 0.75 21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1106 0.9852 0.845 0.8617 0.5483 0.5889 0.599 10.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 5.40 6.30 4.94 3.44 2.01 1.78 1.38 -
P/RPS 9.89 5.77 8.89 35.29 9.06 6.56 7.06 5.77%
P/EPS 51.33 25.69 70.77 82.30 19.39 11.95 19.57 17.41%
EY 1.95 3.89 1.41 1.22 5.16 8.37 5.11 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.45 1.33 0.89 0.40 0.33 0.24 29.04%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 22/05/08 29/05/07 19/05/06 17/05/05 24/05/04 19/05/03 -
Price 6.15 6.75 5.05 3.48 2.11 1.80 1.45 -
P/RPS 11.26 6.18 9.09 35.70 9.51 6.63 7.42 7.19%
P/EPS 58.46 27.53 72.35 83.25 20.35 12.09 20.57 18.99%
EY 1.71 3.63 1.38 1.20 4.91 8.27 4.86 -15.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.56 1.36 0.90 0.42 0.33 0.26 30.22%

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