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

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Quarter Result
Revenue	74,117	147,613	74,975	12,955	14,454	17,447	12,280	34.89%
YoY %	-49.79%	96.88%	478.73%	-10.37%	-17.15%	42.08%	-	-
Horiz. %	603.56%	1,202.06%	610.55%	105.50%	117.70%	142.08%	100.00%	-
PBT	19,770	48,522	13,198	7,720	10,250	11,843	6,010	21.92%
YoY %	-59.26%	267.65%	70.96%	-24.68%	-13.45%	97.05%	-	-
Horiz. %	328.95%	807.35%	219.60%	128.45%	170.55%	197.05%	100.00%	-
Tax	-4,106	-10,177	-2,953	-1,740	-3,499	-2,271	-1,579	17.24%
YoY %	59.65%	-244.63%	-69.71%	50.27%	-54.07%	-43.83%	-	-
Horiz. %	260.04%	644.52%	187.02%	110.20%	221.60%	143.83%	100.00%	-
NP	15,664	38,345	10,245	5,980	6,751	9,572	4,431	23.40%
YoY %	-59.15%	274.28%	71.32%	-11.42%	-29.47%	116.02%	-	-
Horiz. %	353.51%	865.38%	231.21%	134.96%	152.36%	216.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,276	33,129	9,415	5,556	6,751	9,572	4,431	21.50%
YoY %	-56.91%	251.87%	69.46%	-17.70%	-29.47%	116.02%	-	-
Horiz. %	322.18%	747.66%	212.48%	125.39%	152.36%	216.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.77%	20.97%	22.37%	22.54%	34.14%	19.18%	26.27%	-
YoY %	-0.95%	-6.26%	-0.75%	-33.98%	78.00%	-26.99%	-	-
Horiz. %	79.06%	79.82%	85.15%	85.80%	129.96%	73.01%	100.00%	-
Total Cost	58,453	109,268	64,730	6,975	7,703	7,875	7,849	39.70%
YoY %	-46.50%	68.81%	828.03%	-9.45%	-2.18%	0.33%	-	-
Horiz. %	744.72%	1,392.13%	824.69%	88.86%	98.14%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	659,518	585,026	501,773	511,736	325,578	349,709	355,737	10.82%
YoY %	12.73%	16.59%	-1.95%	57.18%	-6.90%	-1.69%	-	-
Horiz. %	185.39%	164.45%	141.05%	143.85%	91.52%	98.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	659,518	585,026	501,773	511,736	325,578	349,709	355,737	10.82%
YoY %	12.73%	16.59%	-1.95%	57.18%	-6.90%	-1.69%	-	-
Horiz. %	185.39%	164.45%	141.05%	143.85%	91.52%	98.31%	100.00%	-
NOSH	135,703	135,110	134,885	132,918	65,115	64,284	62,851	13.67%
YoY %	0.44%	0.17%	1.48%	104.13%	1.29%	2.28%	-	-
Horiz. %	215.91%	214.97%	214.61%	211.48%	103.60%	102.28%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	21.13%	25.98%	13.66%	46.16%	46.71%	54.86%	36.08%	-
YoY %	-18.67%	90.19%	-70.41%	-1.18%	-14.86%	52.05%	-	-
Horiz. %	58.56%	72.01%	37.86%	127.94%	129.46%	152.05%	100.00%	-
ROE	2.16%	5.66%	1.88%	1.09%	2.07%	2.74%	1.25%	-
YoY %	-61.84%	201.06%	72.48%	-47.34%	-24.45%	119.20%	-	-
Horiz. %	172.80%	452.80%	150.40%	87.20%	165.60%	219.20%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	54.62	109.25	55.58	9.75	22.20	27.14	19.54	18.66%
YoY %	-50.00%	96.56%	470.05%	-56.08%	-18.20%	38.89%	-	-
Horiz. %	279.53%	559.11%	284.44%	49.90%	113.61%	138.89%	100.00%	-
EPS	10.52	24.52	6.98	4.18	5.13	14.89	7.05	6.89%
YoY %	-57.10%	251.29%	66.99%	-18.52%	-65.55%	111.21%	-	-
Horiz. %	149.22%	347.80%	99.01%	59.29%	72.77%	211.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.86	4.33	3.72	3.85	5.00	5.44	5.66	-2.50%
YoY %	12.24%	16.40%	-3.38%	-23.00%	-8.09%	-3.89%	-	-
Horiz. %	85.87%	76.50%	65.72%	68.02%	88.34%	96.11%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 132,918
RPS	12.48	24.86	12.63	2.18	2.43	2.94	2.07	34.87%
YoY %	-49.80%	96.83%	479.36%	-10.29%	-17.35%	42.03%	-	-
Horiz. %	602.90%	1,200.97%	610.14%	105.31%	117.39%	142.03%	100.00%	-
EPS	2.40	5.58	1.59	0.94	1.14	1.61	0.75	21.37%
YoY %	-56.99%	250.94%	69.15%	-17.54%	-29.19%	114.67%	-	-
Horiz. %	320.00%	744.00%	212.00%	125.33%	152.00%	214.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1106	0.9852	0.845	0.8617	0.5483	0.5889	0.599	10.82%
YoY %	12.73%	16.59%	-1.94%	57.16%	-6.89%	-1.69%	-	-
Horiz. %	185.41%	164.47%	141.07%	143.86%	91.54%	98.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	71.40%	-35.10%	-74.81%	289.51%	38.11%	-7.08%	-	-
Horiz. %	140.08%	81.73%	125.92%	499.86%	128.33%	92.92%	100.00%	-
P/EPS	51.33	25.69	70.77	82.30	19.39	11.95	19.57	17.41%
YoY %	99.81%	-63.70%	-14.01%	324.45%	62.26%	-38.94%	-	-
Horiz. %	262.29%	131.27%	361.62%	420.54%	99.08%	61.06%	100.00%	-
EY	1.95	3.89	1.41	1.22	5.16	8.37	5.11	-14.82%
YoY %	-49.87%	175.89%	15.57%	-76.36%	-38.35%	63.80%	-	-
Horiz. %	38.16%	76.13%	27.59%	23.87%	100.98%	163.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.11	1.45	1.33	0.89	0.40	0.33	0.24	29.04%
YoY %	-23.45%	9.02%	49.44%	122.50%	21.21%	37.50%	-	-
Horiz. %	462.50%	604.17%	554.17%	370.83%	166.67%	137.50%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	82.20%	-32.01%	-74.54%	275.39%	43.44%	-10.65%	-	-
Horiz. %	151.75%	83.29%	122.51%	481.13%	128.17%	89.35%	100.00%	-
P/EPS	58.46	27.53	72.35	83.25	20.35	12.09	20.57	18.99%
YoY %	112.35%	-61.95%	-13.09%	309.09%	68.32%	-41.23%	-	-
Horiz. %	284.20%	133.84%	351.73%	404.72%	98.93%	58.77%	100.00%	-
EY	1.71	3.63	1.38	1.20	4.91	8.27	4.86	-15.96%
YoY %	-52.89%	163.04%	15.00%	-75.56%	-40.63%	70.16%	-	-
Horiz. %	35.19%	74.69%	28.40%	24.69%	101.03%	170.16%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.27	1.56	1.36	0.90	0.42	0.33	0.26	30.22%
YoY %	-18.59%	14.71%	51.11%	114.29%	27.27%	26.92%	-	-
Horiz. %	488.46%	600.00%	523.08%	346.15%	161.54%	126.92%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos