[FAREAST] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	74,117	526,625	419,922	290,013	147,613	372,066	275,153	-58.25%
YoY %	-85.93%	25.41%	44.79%	96.47%	-60.33%	35.22%	-	-
Horiz. %	26.94%	191.39%	152.61%	105.40%	53.65%	135.22%	100.00%	-
PBT	19,770	181,200	160,802	109,702	48,522	115,946	77,480	-59.73%
YoY %	-89.09%	12.69%	46.58%	126.09%	-58.15%	49.65%	-	-
Horiz. %	25.52%	233.87%	207.54%	141.59%	62.63%	149.65%	100.00%	-
Tax	-4,106	-33,129	-30,439	-19,984	-10,177	-25,351	-16,881	-61.00%
YoY %	87.61%	-8.84%	-52.32%	-96.36%	59.86%	-50.17%	-	-
Horiz. %	24.32%	196.25%	180.32%	118.38%	60.29%	150.17%	100.00%	-
NP	15,664	148,071	130,363	89,718	38,345	90,595	60,599	-59.38%
YoY %	-89.42%	13.58%	45.30%	133.98%	-57.67%	49.50%	-	-
Horiz. %	25.85%	244.35%	215.12%	148.05%	63.28%	149.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,276	132,612	117,445	80,159	33,129	77,593	51,020	-57.18%
YoY %	-89.23%	12.91%	46.52%	141.96%	-57.30%	52.08%	-	-
Horiz. %	27.98%	259.92%	230.19%	157.11%	64.93%	152.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.77%	18.28%	18.93%	18.22%	20.97%	21.86%	21.79%	-
YoY %	13.62%	-3.43%	3.90%	-13.11%	-4.07%	0.32%	-	-
Horiz. %	95.32%	83.89%	86.87%	83.62%	96.24%	100.32%	100.00%	-
Total Cost	58,453	378,554	289,559	200,295	109,268	281,471	214,554	-57.94%
YoY %	-84.56%	30.73%	44.57%	83.31%	-61.18%	31.19%	-	-
Horiz. %	27.24%	176.44%	134.96%	93.35%	50.93%	131.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	659,518	644,490	635,715	613,489	585,026	552,253	533,145	15.22%
YoY %	2.33%	1.38%	3.62%	4.87%	5.93%	3.58%	-	-
Horiz. %	123.70%	120.88%	119.24%	115.07%	109.73%	103.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	50,773	50,721	405	-	27,005	13,497	-
YoY %	-	0.10%	12,423.70%	0.00%	-	100.08%	-	-
Horiz. %	-	376.18%	375.79%	3.00%	-	200.08%	100.00%	-
Div Payout %	-	38.29%	43.19%	0.51%	-	34.80%	26.46%	-
YoY %	-	-11.35%	8,368.63%	0.00%	-	31.52%	-	-
Horiz. %	-	144.71%	163.23%	1.93%	-	131.52%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	659,518	644,490	635,715	613,489	585,026	552,253	533,145	15.22%
YoY %	2.33%	1.38%	3.62%	4.87%	5.93%	3.58%	-	-
Horiz. %	123.70%	120.88%	119.24%	115.07%	109.73%	103.58%	100.00%	-
NOSH	135,703	135,397	135,258	135,129	135,110	135,025	134,973	0.35%
YoY %	0.23%	0.10%	0.10%	0.01%	0.06%	0.04%	-	-
Horiz. %	100.54%	100.31%	100.21%	100.12%	100.10%	100.04%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	21.13%	28.12%	31.04%	30.94%	25.98%	24.35%	22.02%	-
YoY %	-24.86%	-9.41%	0.32%	19.09%	6.69%	10.58%	-	-
Horiz. %	95.96%	127.70%	140.96%	140.51%	117.98%	110.58%	100.00%	-
ROE	2.16%	20.58%	18.47%	13.07%	5.66%	14.05%	9.57%	-
YoY %	-89.50%	11.42%	41.32%	130.92%	-59.72%	46.81%	-	-
Horiz. %	22.57%	215.05%	193.00%	136.57%	59.14%	146.81%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	54.62	388.95	310.46	214.62	109.25	275.55	203.86	-58.40%
YoY %	-85.96%	25.28%	44.66%	96.45%	-60.35%	35.17%	-	-
Horiz. %	26.79%	190.79%	152.29%	105.28%	53.59%	135.17%	100.00%	-
EPS	10.52	97.74	86.83	59.32	24.52	57.46	37.80	-57.34%
YoY %	-89.24%	12.56%	46.38%	141.92%	-57.33%	52.01%	-	-
Horiz. %	27.83%	258.57%	229.71%	156.93%	64.87%	152.01%	100.00%	-
DPS	0.00	37.50	37.50	0.30	0.00	20.00	10.00	-
YoY %	0.00%	0.00%	12,400.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	0.00%	375.00%	375.00%	3.00%	0.00%	200.00%	100.00%	-
NAPS	4.86	4.76	4.70	4.54	4.33	4.09	3.95	14.80%
YoY %	2.10%	1.28%	3.52%	4.85%	5.87%	3.54%	-	-
Horiz. %	123.04%	120.51%	118.99%	114.94%	109.62%	103.54%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 135,104
RPS	12.48	88.68	70.71	48.84	24.86	62.65	46.33	-58.25%
YoY %	-85.93%	25.41%	44.78%	96.46%	-60.32%	35.23%	-	-
Horiz. %	26.94%	191.41%	152.62%	105.42%	53.66%	135.23%	100.00%	-
EPS	2.40	22.33	19.78	13.50	5.58	13.07	8.59	-57.22%
YoY %	-89.25%	12.89%	46.52%	141.94%	-57.31%	52.15%	-	-
Horiz. %	27.94%	259.95%	230.27%	157.16%	64.96%	152.15%	100.00%	-
DPS	0.00	8.55	8.54	0.07	0.00	4.55	2.27	-
YoY %	0.00%	0.12%	12,100.00%	0.00%	0.00%	100.44%	-	-
Horiz. %	0.00%	376.65%	376.21%	3.08%	0.00%	200.44%	100.00%	-
NAPS	1.1106	1.0853	1.0705	1.0331	0.9852	0.93	0.8978	15.22%
YoY %	2.33%	1.38%	3.62%	4.86%	5.94%	3.59%	-	-
Horiz. %	123.70%	120.88%	119.24%	115.07%	109.73%	103.59%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	5.40	5.15	6.20	7.70	6.30	5.95	5.35	-
P/RPS	9.89	1.32	2.00	3.59	5.77	2.16	2.62	142.23%
YoY %	649.24%	-34.00%	-44.29%	-37.78%	167.13%	-17.56%	-	-
Horiz. %	377.48%	50.38%	76.34%	137.02%	220.23%	82.44%	100.00%	-
P/EPS	51.33	5.26	7.14	12.98	25.69	10.35	14.15	135.90%
YoY %	875.86%	-26.33%	-44.99%	-49.47%	148.21%	-26.86%	-	-
Horiz. %	362.76%	37.17%	50.46%	91.73%	181.55%	73.14%	100.00%	-
EY	1.95	19.02	14.00	7.70	3.89	9.66	7.07	-57.59%
YoY %	-89.75%	35.86%	81.82%	97.94%	-59.73%	36.63%	-	-
Horiz. %	27.58%	269.02%	198.02%	108.91%	55.02%	136.63%	100.00%	-
DY	0.00	7.28	6.05	0.04	0.00	3.36	1.87	-
YoY %	0.00%	20.33%	15,025.00%	0.00%	0.00%	79.68%	-	-
Horiz. %	0.00%	389.30%	323.53%	2.14%	0.00%	179.68%	100.00%	-
P/NAPS	1.11	1.08	1.32	1.70	1.45	1.45	1.35	-12.22%
YoY %	2.78%	-18.18%	-22.35%	17.24%	0.00%	7.41%	-	-
Horiz. %	82.22%	80.00%	97.78%	125.93%	107.41%	107.41%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	27/02/09	25/11/08	21/08/08	22/05/08	26/02/08	22/11/07	-
Price	6.15	5.25	5.20	6.50	6.75	6.20	5.80	-
P/RPS	11.26	1.35	1.67	3.03	6.18	2.25	2.85	149.70%
YoY %	734.07%	-19.16%	-44.88%	-50.97%	174.67%	-21.05%	-	-
Horiz. %	395.09%	47.37%	58.60%	106.32%	216.84%	78.95%	100.00%	-
P/EPS	58.46	5.36	5.99	10.96	27.53	10.79	15.34	143.78%
YoY %	990.67%	-10.52%	-45.35%	-60.19%	155.14%	-29.66%	-	-
Horiz. %	381.10%	34.94%	39.05%	71.45%	179.47%	70.34%	100.00%	-
EY	1.71	18.66	16.70	9.13	3.63	9.27	6.52	-58.99%
YoY %	-90.84%	11.74%	82.91%	151.52%	-60.84%	42.18%	-	-
Horiz. %	26.23%	286.20%	256.13%	140.03%	55.67%	142.18%	100.00%	-
DY	0.00	7.14	7.21	0.05	0.00	3.23	1.72	-
YoY %	0.00%	-0.97%	14,320.00%	0.00%	0.00%	87.79%	-	-
Horiz. %	0.00%	415.12%	419.19%	2.91%	0.00%	187.79%	100.00%	-
P/NAPS	1.27	1.10	1.11	1.43	1.56	1.52	1.47	-9.28%
YoY %	15.45%	-0.90%	-22.38%	-8.33%	2.63%	3.40%	-	-
Horiz. %	86.39%	74.83%	75.51%	97.28%	106.12%	103.40%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos