[FAREAST] YoY Quarter Result on 30-Sep-2001 [#3]

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -88.63%
YoY- -85.6%
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 22,052 20,485 19,409 14,564 11,035 17,931 0 -100.00%
PBT 17,505 11,741 12,040 1,591 4,085 8,345 0 -100.00%
Tax -5,850 -2,906 -4,902 -1,134 -912 98 0 -100.00%
NP 11,655 8,835 7,138 457 3,173 8,443 0 -100.00%
-
NP to SH 11,655 8,835 7,138 457 3,173 8,443 0 -100.00%
-
Tax Rate 33.42% 24.75% 40.71% 71.28% 22.33% -1.17% - -
Total Cost 10,397 11,650 12,271 14,107 7,862 9,488 0 -100.00%
-
Net Worth 361,684 319,953 370,703 341,514 254,623 224,071 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 4,826 - 3,084 - - - - -100.00%
Div Payout % 41.41% - 43.21% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 361,684 319,953 370,703 341,514 254,623 224,071 0 -100.00%
NOSH 64,356 63,107 61,681 61,756 55,961 56,017 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 52.85% 43.13% 36.78% 3.14% 28.75% 47.09% 0.00% -
ROE 3.22% 2.76% 1.93% 0.13% 1.25% 3.77% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 34.27 32.46 31.47 23.58 19.72 32.01 0.00 -100.00%
EPS 18.11 14.00 11.58 0.74 5.67 15.08 0.00 -100.00%
DPS 7.50 0.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 5.62 5.07 6.01 5.53 4.55 4.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 61,756
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 3.71 3.45 3.27 2.45 1.86 3.02 0.00 -100.00%
EPS 1.96 1.49 1.20 0.08 0.53 1.42 0.00 -100.00%
DPS 0.81 0.00 0.52 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6091 0.5388 0.6242 0.5751 0.4288 0.3773 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.82 1.48 1.30 0.79 1.10 0.00 0.00 -
P/RPS 5.31 4.56 4.13 3.35 5.58 0.00 0.00 -100.00%
P/EPS 10.05 10.57 11.23 106.76 19.40 0.00 0.00 -100.00%
EY 9.95 9.46 8.90 0.94 5.15 0.00 0.00 -100.00%
DY 4.12 0.00 3.85 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.32 0.29 0.22 0.14 0.24 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 09/11/04 17/11/03 29/11/02 26/11/01 28/11/00 25/11/99 - -
Price 1.87 1.57 1.33 0.94 1.04 0.00 0.00 -
P/RPS 5.46 4.84 4.23 3.99 5.27 0.00 0.00 -100.00%
P/EPS 10.33 11.21 11.49 127.03 18.34 0.00 0.00 -100.00%
EY 9.68 8.92 8.70 0.79 5.45 0.00 0.00 -100.00%
DY 4.01 0.00 3.76 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.33 0.31 0.22 0.17 0.23 0.00 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