[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 106.45%
YoY- 123.14%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 49,152 28,667 12,280 57,903 39,796 20,387 8,109 232.07%
PBT 24,713 12,972 6,010 32,634 18,211 7,090 2,817 324.80%
Tax -7,748 -4,842 -1,579 -11,427 -7,939 -7,090 -1,070 273.83%
NP 16,965 8,130 4,431 21,207 10,272 0 1,747 354.54%
-
NP to SH 16,965 8,130 4,431 21,207 10,272 0 1,747 354.54%
-
Tax Rate 31.35% 37.33% 26.27% 35.02% 43.59% 100.00% 37.98% -
Total Cost 32,187 20,537 7,849 36,696 29,524 20,387 6,362 194.41%
-
Net Worth 319,868 317,529 355,737 313,047 307,767 367,239 364,163 -8.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 9,280 3,083 - - -
Div Payout % - - - 43.76% 30.02% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 319,868 317,529 355,737 313,047 307,767 367,239 364,163 -8.27%
NOSH 63,090 62,877 62,851 61,867 61,676 61,514 61,514 1.69%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 34.52% 28.36% 36.08% 36.63% 25.81% 0.00% 21.54% -
ROE 5.30% 2.56% 1.25% 6.77% 3.34% 0.00% 0.48% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 77.91 45.59 19.54 93.59 64.52 33.14 13.18 226.57%
EPS 26.89 12.93 7.05 34.28 16.66 8.21 2.84 346.94%
DPS 0.00 0.00 0.00 15.00 5.00 0.00 0.00 -
NAPS 5.07 5.05 5.66 5.06 4.99 5.97 5.92 -9.80%
Adjusted Per Share Value based on latest NOSH - 61,870
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.28 4.83 2.07 9.75 6.70 3.43 1.37 231.43%
EPS 2.86 1.37 0.75 3.57 1.73 8.21 0.29 359.24%
DPS 0.00 0.00 0.00 1.56 0.52 0.00 0.00 -
NAPS 0.5386 0.5347 0.599 0.5272 0.5183 0.6184 0.6132 -8.27%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.48 1.55 1.38 1.35 1.30 1.14 1.03 -
P/RPS 1.90 3.40 7.06 1.44 2.01 3.44 7.81 -60.99%
P/EPS 5.50 11.99 19.57 3.94 7.81 13.89 36.27 -71.53%
EY 18.17 8.34 5.11 25.39 12.81 7.20 2.76 250.85%
DY 0.00 0.00 0.00 11.11 3.85 0.00 0.00 -
P/NAPS 0.29 0.31 0.24 0.27 0.26 0.19 0.17 42.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 22/08/03 19/05/03 27/02/03 29/11/02 26/08/02 16/05/02 -
Price 1.57 1.52 1.45 1.41 1.33 1.49 1.14 -
P/RPS 2.02 3.33 7.42 1.51 2.06 4.50 8.65 -62.04%
P/EPS 5.84 11.76 20.57 4.11 7.99 18.15 40.14 -72.30%
EY 17.13 8.51 4.86 24.31 12.52 5.51 2.49 261.29%
DY 0.00 0.00 0.00 10.64 3.76 0.00 0.00 -
P/NAPS 0.31 0.30 0.26 0.28 0.27 0.25 0.19 38.55%

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